Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.52% first-year return on $121k initial cash invested.
-13.52%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$2,626
Rent
-$1,368
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$578k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,781
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,626
Total Expenses
$3,994
Mortgage P&I
106%
$2,795
Property Taxes
9%
$238
Home Insurance
8%
$206
HOA
3%
$72
Property Management
10%
$263
CapEx
5%
$131
Vacancy
6%
$158
Maintenance
5%
$131
Other
0%
$0