Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.46% first-year return on $137k initial cash invested.
-14.46%
Cash On Cash
3.32%
Cap Rate
0.55
DSCR
$3,448
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$654k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,541
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,448
Total Expenses
$5,103
Mortgage P&I
96%
$3,295
Property Taxes
20%
$681
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0