Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.08% first-year return on $122k initial cash invested.
-16.08%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$2,472
Rent
-$1,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$580k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$122k
Downpayment
20%
$116k
Closing costs
1%
$5,802
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,472
Total Expenses
$4,105
Mortgage P&I
115%
$2,832
Property Taxes
15%
$382
Home Insurance
9%
$210
HOA
2%
$38
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0