Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $127k initial cash invested.
-10.25%
Cash On Cash
4.01%
Cap Rate
0.69
DSCR
$3,157
Rent
-$1,088
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$606k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,063
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,157
Total Expenses
$4,245
Mortgage P&I
94%
$2,954
Property Taxes
8%
$252
Home Insurance
7%
$218
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0