Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.3% first-year return on $136k initial cash invested.
-6.3%
Cash On Cash
4.74%
Cap Rate
0.83
DSCR
$4,033
Rent
-$715
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
5.9%
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
$4,033
Total Expenses
$4,748
Mortgage P&I
76%
$3,079
Property Taxes
10%
$393
Home Insurance
6%
$227
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0