Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.2% first-year return on $125k initial cash invested.
-24.2%
Cash On Cash
0.86%
Cap Rate
0.15
DSCR
$925
Rent
-$2,524
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
$925
Total Expenses
$3,449
Mortgage P&I
314%
$2,906
Property Taxes
10%
$94
Home Insurance
23%
$209
HOA
0%
$0
Property Management
10%
$92
CapEx
5%
$46
Vacancy
6%
$56
Maintenance
5%
$46
Other
0%
$0