Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.81% first-year return on $125k initial cash invested.
-5.81%
Cash On Cash
5.08%
Cap Rate
0.86
DSCR
$4,168
Rent
-$606
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$596k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,168
Total Expenses
$4,774
Mortgage P&I
70%
$2,919
Property Taxes
15%
$625
Home Insurance
4%
$147
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0