Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.35% first-year return on $124k initial cash invested.
-20.35%
Cash On Cash
1.75%
Cap Rate
0.3
DSCR
$1,597
Rent
-$2,103
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$591k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$124k
Downpayment
20%
$118k
Closing costs
1%
$5,906
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,597
Total Expenses
$3,700
Mortgage P&I
181%
$2,883
Property Taxes
12%
$191
Home Insurance
13%
$210
HOA
0%
$0
Property Management
10%
$160
CapEx
5%
$80
Vacancy
6%
$96
Maintenance
5%
$80
Other
0%
$0