Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.53% first-year return on $121k initial cash invested.
-19.53%
Cash On Cash
1.83%
Cap Rate
0.32
DSCR
$2,128
Rent
-$1,967
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$576k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,755
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,128
Total Expenses
$4,095
Mortgage P&I
129%
$2,741
Property Taxes
27%
$573
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$213
CapEx
5%
$106
Vacancy
6%
$128
Maintenance
5%
$106
Other
0%
$0