Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $124k initial cash invested.
-17.11%
Cash On Cash
2.61%
Cap Rate
0.44
DSCR
$2,066
Rent
-$1,766
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$590k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,066
Total Expenses
$3,832
Mortgage P&I
143%
$2,944
Property Taxes
7%
$145
Home Insurance
10%
$206
HOA
0%
$0
Property Management
10%
$207
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0