Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.67% first-year return on $127k initial cash invested.
-18.67%
Cash On Cash
2.4%
Cap Rate
0.4
DSCR
$3,019
Rent
-$1,969
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,027
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,019
Total Expenses
$4,988
Mortgage P&I
100%
$3,024
Property Taxes
32%
$969
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0