Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $127k initial cash invested.
-13.53%
Cash On Cash
3.22%
Cap Rate
0.55
DSCR
$2,539
Rent
-$1,432
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$605k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$127k
Downpayment
20%
$121k
Closing costs
1%
$6,050
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$3,971
Mortgage P&I
115%
$2,927
Property Taxes
7%
$172
Home Insurance
8%
$212
HOA
0%
$0
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0