Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.5% first-year return on $139k initial cash invested.
-16.5%
Cash On Cash
2.72%
Cap Rate
0.47
DSCR
$4,224
Rent
-$1,912
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,620
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,224
Total Expenses
$6,136
Mortgage P&I
76%
$3,202
Property Taxes
15%
$614
Home Insurance
6%
$240
HOA
23%
$983
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0