Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.31% first-year return on $123k initial cash invested.
-14.31%
Cash On Cash
3.29%
Cap Rate
0.55
DSCR
$3,011
Rent
-$1,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$588k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$118k
Closing costs
1%
$5,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,011
Total Expenses
$4,483
Mortgage P&I
97%
$2,935
Property Taxes
19%
$561
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0