Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.06% first-year return on $121k initial cash invested.
-14.06%
Cash On Cash
3.26%
Cap Rate
0.55
DSCR
$2,732
Rent
-$1,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$579k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$116k
Closing costs
1%
$5,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,732
Total Expenses
$4,155
Mortgage P&I
105%
$2,856
Property Taxes
14%
$385
Home Insurance
7%
$203
HOA
0%
$0
Property Management
10%
$273
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0