Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.51% first-year return on $123k initial cash invested.
-8.51%
Cash On Cash
4.44%
Cap Rate
0.76
DSCR
$3,872
Rent
-$869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$584k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,872
Total Expenses
$4,741
Mortgage P&I
73%
$2,835
Property Taxes
15%
$584
Home Insurance
8%
$315
HOA
0%
$0
Property Management
10%
$387
CapEx
5%
$194
Vacancy
6%
$232
Maintenance
5%
$194
Other
0%
$0