Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.97% first-year return on $137k initial cash invested.
-31.97%
Cash On Cash
-0.56%
Cap Rate
-0.1
DSCR
$3,583
Rent
-$3,645
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,515
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,583
Total Expenses
$7,228
Mortgage P&I
88%
$3,162
Property Taxes
81%
$2,915
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0