Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.51% first-year return on $131k initial cash invested.
-11.51%
Cash On Cash
3.75%
Cap Rate
0.65
DSCR
$3,755
Rent
-$1,257
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$624k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,240
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,755
Total Expenses
$5,012
Mortgage P&I
80%
$3,018
Property Taxes
18%
$664
Home Insurance
6%
$218
HOA
4%
$135
Property Management
10%
$376
CapEx
5%
$188
Vacancy
6%
$225
Maintenance
5%
$188
Other
0%
$0