Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.81% first-year return on $124k initial cash invested.
-6.81%
Cash On Cash
4.92%
Cap Rate
0.83
DSCR
$3,997
Rent
-$705
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$592k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,918
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,997
Total Expenses
$4,702
Mortgage P&I
73%
$2,932
Property Taxes
13%
$511
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0