Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.12% first-year return on $138k initial cash invested.
-10.12%
Cash On Cash
3.91%
Cap Rate
0.68
DSCR
$3,465
Rent
-$1,163
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,568
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,465
Total Expenses
$4,628
Mortgage P&I
90%
$3,129
Property Taxes
10%
$363
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0