Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $136k initial cash invested.
-13.61%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$3,057
Rent
-$1,548
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,498
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,057
Total Expenses
$4,605
Mortgage P&I
103%
$3,142
Property Taxes
11%
$333
Home Insurance
8%
$231
HOA
3%
$104
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$183
Maintenance
5%
$153
Other
0%
$0