Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.81% first-year return on $123k initial cash invested.
-18.81%
Cash On Cash
1.98%
Cap Rate
0.35
DSCR
$1,833
Rent
-$1,926
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$123k
Downpayment
20%
$117k
Closing costs
1%
$5,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,833
Total Expenses
$3,759
Mortgage P&I
153%
$2,801
Property Taxes
14%
$258
Home Insurance
11%
$205
HOA
1%
$18
Property Management
10%
$183
CapEx
5%
$92
Vacancy
6%
$110
Maintenance
5%
$92
Other
0%
$0