Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.68% first-year return on $136k initial cash invested.
-6.68%
Cash On Cash
4.76%
Cap Rate
0.82
DSCR
$3,811
Rent
-$759
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,811
Total Expenses
$4,570
Mortgage P&I
82%
$3,140
Property Taxes
6%
$211
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0