Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.8% first-year return on $121k initial cash invested.
-23.8%
Cash On Cash
1.03%
Cap Rate
0.17
DSCR
$1,218
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,782
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,218
Total Expenses
$3,626
Mortgage P&I
234%
$2,844
Property Taxes
21%
$255
Home Insurance
17%
$210
HOA
0%
$0
Property Management
10%
$122
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0