Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.63% first-year return on $135k initial cash invested.
-19.63%
Cash On Cash
2.05%
Cap Rate
0.35
DSCR
$2,832
Rent
-$2,202
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,832
Total Expenses
$5,034
Mortgage P&I
111%
$3,153
Property Taxes
22%
$612
Home Insurance
8%
$228
HOA
11%
$304
Property Management
10%
$283
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0