Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $128k initial cash invested.
-9.3%
Cash On Cash
4.16%
Cap Rate
0.72
DSCR
$3,575
Rent
-$988
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$607k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$128k
Downpayment
20%
$121k
Closing costs
1%
$6,072
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,575
Total Expenses
$4,563
Mortgage P&I
82%
$2,914
Property Taxes
8%
$271
Home Insurance
6%
$219
HOA
6%
$229
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0