Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.09% first-year return on $124k initial cash invested.
-18.09%
Cash On Cash
2.28%
Cap Rate
0.39
DSCR
$2,706
Rent
-$1,875
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,922
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,706
Total Expenses
$4,581
Mortgage P&I
106%
$2,867
Property Taxes
31%
$827
Home Insurance
7%
$184
HOA
0%
$0
Property Management
10%
$271
CapEx
5%
$135
Vacancy
6%
$162
Maintenance
5%
$135
Other
0%
$0