Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.67% first-year return on $122k initial cash invested.
-8.67%
Cash On Cash
4.3%
Cap Rate
0.75
DSCR
$3,572
Rent
-$880
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%
$5,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,572
Total Expenses
$4,452
Mortgage P&I
78%
$2,782
Property Taxes
13%
$469
Home Insurance
5%
$192
HOA
2%
$80
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0