Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $131k initial cash invested.
-11.91%
Cash On Cash
3.62%
Cap Rate
0.62
DSCR
$3,181
Rent
-$1,296
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%
$6,218
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,181
Total Expenses
$4,477
Mortgage P&I
95%
$3,013
Property Taxes
13%
$418
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0