Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $123k initial cash invested.
-16.74%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$2,633
Rent
-$1,714
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$585k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,633
Total Expenses
$4,347
Mortgage P&I
108%
$2,856
Property Taxes
20%
$534
Home Insurance
8%
$205
HOA
3%
$67
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0