Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.12% first-year return on $125k initial cash invested.
-6.12%
Cash On Cash
4.92%
Cap Rate
0.85
DSCR
$4,143
Rent
-$640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$597k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$125k
Downpayment
20%
$119k
Closing costs
1%
$5,974
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,143
Total Expenses
$4,783
Mortgage P&I
70%
$2,884
Property Taxes
15%
$602
Home Insurance
5%
$220
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$249
Maintenance
5%
$207
Other
0%
$0