Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.78% first-year return on $141k initial cash invested.
-12.78%
Cash On Cash
3.5%
Cap Rate
0.6
DSCR
$3,453
Rent
-$1,507
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$4,960
Mortgage P&I
95%
$3,297
Property Taxes
14%
$476
Home Insurance
8%
$289
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0