Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.74% first-year return on $128k initial cash invested.
-11.74%
Cash On Cash
3.72%
Cap Rate
0.63
DSCR
$3,237
Rent
-$1,251
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$609k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$122k
Closing costs
1%
$6,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,237
Total Expenses
$4,488
Mortgage P&I
92%
$2,976
Property Taxes
15%
$478
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0