Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.86% first-year return on $126k initial cash invested.
-15.86%
Cash On Cash
2.79%
Cap Rate
0.48
DSCR
$3,046
Rent
-$1,666
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$600k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,002
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,046
Total Expenses
$4,712
Mortgage P&I
96%
$2,910
Property Taxes
21%
$634
Home Insurance
7%
$214
HOA
5%
$162
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0