Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.17% first-year return on $136k initial cash invested.
-16.17%
Cash On Cash
2.72%
Cap Rate
0.46
DSCR
$2,338
Rent
-$1,837
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,338
Total Expenses
$4,175
Mortgage P&I
136%
$3,189
Property Taxes
6%
$151
Home Insurance
10%
$227
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$140
Maintenance
5%
$117
Other
0%
$0