Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.11% first-year return on $122k initial cash invested.
-11.11%
Cash On Cash
3.86%
Cap Rate
0.66
DSCR
$3,028
Rent
-$1,128
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,028
Total Expenses
$4,156
Mortgage P&I
94%
$2,845
Property Taxes
11%
$321
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$151
Vacancy
6%
$182
Maintenance
5%
$151
Other
0%
$0