Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.98% first-year return on $126k initial cash invested.
-17.98%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$2,631
Rent
-$1,883
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$599k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$5,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,631
Total Expenses
$4,514
Mortgage P&I
115%
$3,020
Property Taxes
23%
$595
Home Insurance
8%
$214
HOA
0%
$0
Property Management
10%
$263
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0