Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.67% first-year return on $122k initial cash invested.
-14.67%
Cash On Cash
3.07%
Cap Rate
0.52
DSCR
$2,318
Rent
-$1,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,318
Total Expenses
$3,807
Mortgage P&I
123%
$2,856
Property Taxes
6%
$145
Home Insurance
9%
$203
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0