Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.83% first-year return on $125k initial cash invested.
-19.83%
Cash On Cash
1.84%
Cap Rate
0.31
DSCR
$1,547
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,547
Total Expenses
$3,612
Mortgage P&I
188%
$2,901
Property Taxes
7%
$101
Home Insurance
13%
$208
HOA
0%
$0
Property Management
10%
$155
CapEx
5%
$77
Vacancy
6%
$93
Maintenance
5%
$77
Other
0%
$0