Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.35% first-year return on $124k initial cash invested.
-28.35%
Cash On Cash
0.03%
Cap Rate
0
DSCR
$1,235
Rent
-$2,936
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
6.2%
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
$1,235
Total Expenses
$4,171
Mortgage P&I
234%
$2,887
Property Taxes
60%
$737
Home Insurance
16%
$192
HOA
3%
$33
Property Management
10%
$124
CapEx
5%
$62
Vacancy
6%
$74
Maintenance
5%
$62
Other
0%
$0