Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.14% first-year return on $123k initial cash invested.
-25.14%
Cash On Cash
0.77%
Cap Rate
0.13
DSCR
$1,932
Rent
-$2,578
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$586k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,932
Total Expenses
$4,510
Mortgage P&I
148%
$2,855
Property Taxes
40%
$769
Home Insurance
11%
$208
HOA
9%
$175
Property Management
10%
$193
CapEx
5%
$97
Vacancy
6%
$116
Maintenance
5%
$97
Other
0%
$0