Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.96% first-year return on $125k initial cash invested.
-11.96%
Cash On Cash
3.8%
Cap Rate
0.64
DSCR
$3,664
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,966
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,664
Total Expenses
$4,913
Mortgage P&I
81%
$2,957
Property Taxes
21%
$769
Home Insurance
6%
$210
HOA
1%
$25
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0