Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.69% first-year return on $123k initial cash invested.
-9.69%
Cash On Cash
4.18%
Cap Rate
0.73
DSCR
$4,468
Rent
-$993
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%
$5,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,468
Total Expenses
$5,461
Mortgage P&I
63%
$2,807
Property Taxes
11%
$483
Home Insurance
5%
$210
HOA
18%
$800
Property Management
10%
$447
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0