Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.3% first-year return on $122k initial cash invested.
-10.3%
Cash On Cash
3.89%
Cap Rate
0.68
DSCR
$3,228
Rent
-$1,048
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$581k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,228
Total Expenses
$4,276
Mortgage P&I
86%
$2,769
Property Taxes
14%
$460
Home Insurance
6%
$208
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0