Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.33% first-year return on $127k initial cash invested.
-13.33%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$2,695
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$602k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$120k
Closing costs
1%
$6,024
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,695
Total Expenses
$4,100
Mortgage P&I
108%
$2,914
Property Taxes
8%
$204
Home Insurance
9%
$231
HOA
2%
$49
Property Management
10%
$270
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0