Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.64% first-year return on $136k initial cash invested.
-17.64%
Cash On Cash
2.39%
Cap Rate
0.41
DSCR
$2,613
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,613
Total Expenses
$4,617
Mortgage P&I
121%
$3,163
Property Taxes
20%
$517
Home Insurance
9%
$233
HOA
1%
$24
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0