Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.52% first-year return on $124k initial cash invested.
-13.52%
Cash On Cash
3.3%
Cap Rate
0.56
DSCR
$2,809
Rent
-$1,396
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,902
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,809
Total Expenses
$4,205
Mortgage P&I
103%
$2,881
Property Taxes
13%
$375
Home Insurance
8%
$215
HOA
0%
$4
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0