Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.98% first-year return on $123k initial cash invested.
-14.98%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,230
Rent
-$1,529
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,834
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,230
Total Expenses
$4,759
Mortgage P&I
87%
$2,807
Property Taxes
22%
$718
Home Insurance
7%
$210
HOA
6%
$183
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0