Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.28% first-year return on $122k initial cash invested.
-14.28%
Cash On Cash
3.1%
Cap Rate
0.53
DSCR
$2,475
Rent
-$1,454
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$582k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,818
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,475
Total Expenses
$3,929
Mortgage P&I
114%
$2,833
Property Taxes
10%
$244
Home Insurance
8%
$208
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0