Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.58% first-year return on $136k initial cash invested.
-5.58%
Cash On Cash
5.09%
Cap Rate
0.87
DSCR
$4,729
Rent
-$630
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,454
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,729
Total Expenses
$5,359
Mortgage P&I
66%
$3,134
Property Taxes
16%
$760
Home Insurance
5%
$236
HOA
0%
$0
Property Management
10%
$473
CapEx
5%
$236
Vacancy
6%
$284
Maintenance
5%
$236
Other
0%
$0