Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.42% first-year return on $133k initial cash invested.
-11.42%
Cash On Cash
3.62%
Cap Rate
0.63
DSCR
$3,004
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$634k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,344
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,004
Total Expenses
$4,272
Mortgage P&I
101%
$3,030
Property Taxes
8%
$235
Home Insurance
8%
$227
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0