Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.75% first-year return on $136k initial cash invested.
-17.75%
Cash On Cash
2.24%
Cap Rate
0.39
DSCR
$2,236
Rent
-$2,019
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,236
Total Expenses
$4,255
Mortgage P&I
140%
$3,122
Property Taxes
14%
$323
Home Insurance
10%
$228
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0