Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.36% first-year return on $136k initial cash invested.
-23.36%
Cash On Cash
1.21%
Cap Rate
0.2
DSCR
$1,694
Rent
-$2,655
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,495
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,694
Total Expenses
$4,349
Mortgage P&I
190%
$3,225
Property Taxes
27%
$456
Home Insurance
13%
$227
HOA
0%
$0
Property Management
10%
$169
CapEx
5%
$85
Vacancy
6%
$102
Maintenance
5%
$85
Other
0%
$0