Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $125k initial cash invested.
-12.28%
Cash On Cash
3.69%
Cap Rate
0.63
DSCR
$3,801
Rent
-$1,275
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%
$5,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,801
Total Expenses
$5,076
Mortgage P&I
77%
$2,911
Property Taxes
26%
$974
Home Insurance
5%
$203
HOA
0%
$0
Property Management
10%
$380
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0