Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $125k initial cash invested.
-13.61%
Cash On Cash
3.32%
Cap Rate
0.57
DSCR
$3,142
Rent
-$1,414
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$594k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,938
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,142
Total Expenses
$4,556
Mortgage P&I
92%
$2,899
Property Taxes
20%
$630
Home Insurance
7%
$210
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$189
Maintenance
5%
$157
Other
0%
$0