Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.82% first-year return on $125k initial cash invested.
-14.82%
Cash On Cash
2.95%
Cap Rate
0.51
DSCR
$2,691
Rent
-$1,547
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,691
Total Expenses
$4,238
Mortgage P&I
107%
$2,880
Property Taxes
16%
$443
Home Insurance
8%
$215
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$135
Vacancy
6%
$161
Maintenance
5%
$135
Other
0%
$0