Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $122k initial cash invested.
-20.54%
Cash On Cash
1.66%
Cap Rate
0.29
DSCR
$1,859
Rent
-$2,085
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,859
Total Expenses
$3,944
Mortgage P&I
150%
$2,793
Property Taxes
25%
$464
Home Insurance
11%
$203
HOA
0%
$0
Property Management
10%
$186
CapEx
5%
$93
Vacancy
6%
$112
Maintenance
5%
$93
Other
0%
$0