Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.28% first-year return on $137k initial cash invested.
-15.28%
Cash On Cash
3.06%
Cap Rate
0.52
DSCR
$3,614
Rent
-$1,738
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
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,614
Total Expenses
$5,352
Mortgage P&I
89%
$3,213
Property Taxes
27%
$971
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$181
Vacancy
6%
$217
Maintenance
5%
$181
Other
0%
$0