Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.27% first-year return on $138k initial cash invested.
-8.27%
Cash On Cash
4.43%
Cap Rate
0.77
DSCR
$4,573
Rent
-$953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,585
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,573
Total Expenses
$5,526
Mortgage P&I
69%
$3,155
Property Taxes
14%
$628
Home Insurance
5%
$240
HOA
7%
$314
Property Management
10%
$457
CapEx
5%
$229
Vacancy
6%
$274
Maintenance
5%
$229
Other
0%
$0