Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.29% first-year return on $134k initial cash invested.
-19.29%
Cash On Cash
2.03%
Cap Rate
0.35
DSCR
$2,200
Rent
-$2,152
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,374
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,200
Total Expenses
$4,352
Mortgage P&I
142%
$3,121
Property Taxes
20%
$433
Home Insurance
10%
$226
HOA
0%
$0
Property Management
10%
$220
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0