Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.89% first-year return on $123k initial cash invested.
-15.89%
Cash On Cash
2.87%
Cap Rate
0.49
DSCR
$2,856
Rent
-$1,632
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$587k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,856
Total Expenses
$4,488
Mortgage P&I
101%
$2,893
Property Taxes
22%
$617
Home Insurance
7%
$210
HOA
1%
$25
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$171
Maintenance
5%
$143
Other
0%
$0