Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.32% first-year return on $124k initial cash invested.
-7.32%
Cash On Cash
4.68%
Cap Rate
0.8
DSCR
$3,634
Rent
-$759
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%
$5,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,634
Total Expenses
$4,393
Mortgage P&I
79%
$2,887
Property Taxes
10%
$352
Home Insurance
6%
$209
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0