Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.51% first-year return on $122k initial cash invested.
-14.51%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$2,920
Rent
-$1,481
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$583k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$117k
Closing costs
1%
$5,831
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,920
Total Expenses
$4,401
Mortgage P&I
99%
$2,901
Property Taxes
18%
$535
Home Insurance
7%
$206
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0