Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.48% first-year return on $136k initial cash invested.
-22.48%
Cash On Cash
1.75%
Cap Rate
0.28
DSCR
$2,243
Rent
-$2,551
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,485
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,243
Total Expenses
$4,794
Mortgage P&I
151%
$3,384
Property Taxes
27%
$599
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$135
Maintenance
5%
$112
Other
0%
$0