Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.62% first-year return on $122k initial cash invested.
-10.62%
Cash On Cash
3.88%
Cap Rate
0.67
DSCR
$3,023
Rent
-$1,076
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,023
Total Expenses
$4,099
Mortgage P&I
92%
$2,795
Property Taxes
10%
$314
Home Insurance
7%
$203
HOA
0%
$2
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0