Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.49% first-year return on $122k initial cash invested.
-13.49%
Cash On Cash
3.46%
Cap Rate
0.58
DSCR
$2,784
Rent
-$1,367
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,792
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,784
Total Expenses
$4,151
Mortgage P&I
104%
$2,896
Property Taxes
10%
$289
Home Insurance
7%
$205
HOA
1%
$38
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0