Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.58% first-year return on $139k initial cash invested.
-7.58%
Cash On Cash
4.54%
Cap Rate
0.78
DSCR
$3,660
Rent
-$877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,660
Total Expenses
$4,537
Mortgage P&I
87%
$3,197
Property Taxes
4%
$152
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0