Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.1% first-year return on $121k initial cash invested.
-23.1%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,429
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,429
Total Expenses
$4,753
Mortgage P&I
114%
$2,771
Property Taxes
47%
$1,150
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0