Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.69% first-year return on $124k initial cash invested.
-11.69%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$2,767
Rent
-$1,210
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,917
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,767
Total Expenses
$3,977
Mortgage P&I
103%
$2,857
Property Taxes
7%
$193
Home Insurance
8%
$208
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0