Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.31% first-year return on $121k initial cash invested.
-23.31%
Cash On Cash
1.08%
Cap Rate
0.19
DSCR
$2,577
Rent
-$2,346
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$575k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$121k
Downpayment
20%
$115k
Closing costs
1%
$5,750
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,577
Total Expenses
$4,923
Mortgage P&I
106%
$2,735
Property Taxes
51%
$1,316
Home Insurance
8%
$201
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0