Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.7% first-year return on $125k initial cash invested.
-19.7%
Cash On Cash
1.89%
Cap Rate
0.32
DSCR
$2,088
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,088
Total Expenses
$4,144
Mortgage P&I
138%
$2,891
Property Taxes
14%
$292
Home Insurance
12%
$254
HOA
8%
$165
Property Management
10%
$209
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0