Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.24% first-year return on $135k initial cash invested.
-15.24%
Cash On Cash
2.76%
Cap Rate
0.48
DSCR
$2,723
Rent
-$1,720
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,723
Total Expenses
$4,443
Mortgage P&I
113%
$3,067
Property Taxes
16%
$441
Home Insurance
8%
$228
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0