Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $131k initial cash invested.
-16.41%
Cash On Cash
2.63%
Cap Rate
0.45
DSCR
$2,756
Rent
-$1,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$622k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$124k
Closing costs
1%
$6,221
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,756
Total Expenses
$4,543
Mortgage P&I
109%
$3,010
Property Taxes
22%
$594
Home Insurance
8%
$222
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0