Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.64% first-year return on $123k initial cash invested.
-1.64%
Cash On Cash
5.96%
Cap Rate
1.03
DSCR
$4,892
Rent
-$168
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,892
Total Expenses
$5,060
Mortgage P&I
58%
$2,827
Property Taxes
11%
$533
Home Insurance
4%
$210
HOA
4%
$217
Property Management
10%
$489
CapEx
5%
$245
Vacancy
6%
$294
Maintenance
5%
$245
Other
0%
$0