Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.17% first-year return on $122k initial cash invested.
-4.17%
Cash On Cash
5.41%
Cap Rate
0.93
DSCR
$4,243
Rent
-$424
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,243
Total Expenses
$4,667
Mortgage P&I
67%
$2,827
Property Taxes
10%
$412
Home Insurance
5%
$215
HOA
3%
$110
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$255
Maintenance
5%
$212
Other
0%
$0