Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $136k initial cash invested.
-14.29%
Cash On Cash
3.13%
Cap Rate
0.53
DSCR
$2,567
Rent
-$1,617
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,465
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,567
Total Expenses
$4,184
Mortgage P&I
124%
$3,177
Property Taxes
4%
$114
Home Insurance
9%
$226
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$128
Vacancy
6%
$154
Maintenance
5%
$128
Other
0%
$0