Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.38% first-year return on $125k initial cash invested.
-15.38%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$2,413
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$595k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,413
Total Expenses
$4,014
Mortgage P&I
122%
$2,952
Property Taxes
9%
$226
Home Insurance
9%
$208
HOA
0%
$0
Property Management
10%
$241
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0