Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.72% first-year return on $138k initial cash invested.
-16.72%
Cash On Cash
2.61%
Cap Rate
0.45
DSCR
$2,961
Rent
-$1,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$655k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,553
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,961
Total Expenses
$4,878
Mortgage P&I
108%
$3,194
Property Taxes
23%
$680
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0