Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.16% first-year return on $127k initial cash invested.
-19.16%
Cash On Cash
2.18%
Cap Rate
0.36
DSCR
$2,280
Rent
-$2,021
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$603k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,028
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,280
Total Expenses
$4,301
Mortgage P&I
132%
$3,003
Property Taxes
21%
$486
Home Insurance
10%
$219
HOA
0%
$0
Property Management
10%
$228
CapEx
5%
$114
Vacancy
6%
$137
Maintenance
5%
$114
Other
0%
$0