Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.1% first-year return on $126k initial cash invested.
-13.1%
Cash On Cash
3.47%
Cap Rate
0.59
DSCR
$2,930
Rent
-$1,378
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$601k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$126k
Downpayment
20%
$120k
Closing costs
1%
$6,011
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,930
Total Expenses
$4,308
Mortgage P&I
101%
$2,969
Property Taxes
11%
$326
Home Insurance
7%
$212
HOA
1%
$40
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0