Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $125k initial cash invested.
-15.54%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,100
Rent
-$1,613
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$593k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,930
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$4,713
Mortgage P&I
95%
$2,935
Property Taxes
14%
$434
Home Insurance
7%
$203
HOA
11%
$335
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0