Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $137k initial cash invested.
-15.14%
Cash On Cash
2.81%
Cap Rate
0.49
DSCR
$2,468
Rent
-$1,726
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,516
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,468
Total Expenses
$4,194
Mortgage P&I
127%
$3,129
Property Taxes
8%
$188
Home Insurance
10%
$236
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$123
Vacancy
6%
$148
Maintenance
5%
$123
Other
0%
$0