Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -0.64% first-year return on $122k initial cash invested.
-0.64%
Cash On Cash
6.26%
Cap Rate
1.07
DSCR
$5,036
Rent
-$65
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,036
Total Expenses
$5,101
Mortgage P&I
56%
$2,843
Property Taxes
15%
$740
Home Insurance
4%
$208
HOA
0%
$0
Property Management
10%
$504
CapEx
5%
$252
Vacancy
6%
$302
Maintenance
5%
$252
Other
0%
$0