Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.83% first-year return on $137k initial cash invested.
-24.83%
Cash On Cash
1.12%
Cap Rate
0.18
DSCR
$2,344
Rent
-$2,838
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,532
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,344
Total Expenses
$5,182
Mortgage P&I
142%
$3,330
Property Taxes
43%
$1,003
Home Insurance
10%
$240
HOA
0%
$0
Property Management
10%
$234
CapEx
5%
$117
Vacancy
6%
$141
Maintenance
5%
$117
Other
0%
$0