Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.99% first-year return on $132k initial cash invested.
-21.99%
Cash On Cash
1.21%
Cap Rate
0.21
DSCR
$1,209
Rent
-$2,419
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,286
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,209
Total Expenses
$3,628
Mortgage P&I
248%
$2,995
Property Taxes
8%
$92
Home Insurance
19%
$227
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$60
Vacancy
6%
$73
Maintenance
5%
$60
Other
0%
$0