Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.64% first-year return on $131k initial cash invested.
-16.64%
Cash On Cash
2.58%
Cap Rate
0.44
DSCR
$2,525
Rent
-$1,815
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$623k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,233
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,525
Total Expenses
$4,340
Mortgage P&I
120%
$3,031
Property Taxes
10%
$248
Home Insurance
9%
$220
HOA
7%
$185
Property Management
10%
$252
CapEx
5%
$126
Vacancy
6%
$152
Maintenance
5%
$126
Other
0%
$0