Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.76% first-year return on $125k initial cash invested.
-28.76%
Cash On Cash
0.27%
Cap Rate
0.04
DSCR
$1,293
Rent
-$2,995
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,293
Total Expenses
$4,288
Mortgage P&I
237%
$3,064
Property Taxes
53%
$679
Home Insurance
16%
$208
HOA
0%
$0
Property Management
10%
$129
CapEx
5%
$65
Vacancy
6%
$78
Maintenance
5%
$65
Other
0%
$0