Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.31% first-year return on $127k initial cash invested.
-13.31%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,408
Rent
-$1,406
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$604k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,408
Total Expenses
$4,814
Mortgage P&I
89%
$3,018
Property Taxes
20%
$676
Home Insurance
6%
$210
HOA
1%
$25
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0