Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.94% first-year return on $126k initial cash invested.
-17.94%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$1,800
Rent
-$1,881
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,800
Total Expenses
$3,681
Mortgage P&I
159%
$2,854
Property Taxes
8%
$149
Home Insurance
12%
$210
HOA
0%
$0
Property Management
10%
$180
CapEx
5%
$90
Vacancy
6%
$108
Maintenance
5%
$90
Other
0%
$0