Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $121k initial cash invested.
-11.84%
Cash On Cash
3.75%
Cap Rate
0.64
DSCR
$3,370
Rent
-$1,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,749
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,370
Total Expenses
$4,561
Mortgage P&I
84%
$2,820
Property Taxes
17%
$560
Home Insurance
6%
$201
HOA
3%
$105
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0