Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $136k initial cash invested.
-10.37%
Cash On Cash
3.96%
Cap Rate
0.68
DSCR
$3,484
Rent
-$1,175
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,473
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,484
Total Expenses
$4,659
Mortgage P&I
90%
$3,138
Property Taxes
11%
$389
Home Insurance
7%
$227
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0