Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.81% first-year return on $125k initial cash invested.
-16.81%
Cash On Cash
2.53%
Cap Rate
0.44
DSCR
$2,518
Rent
-$1,754
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%
$5,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,518
Total Expenses
$4,272
Mortgage P&I
115%
$2,884
Property Taxes
21%
$518
Home Insurance
9%
$215
HOA
0%
$0
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$151
Maintenance
5%
$126
Other
0%
$0