Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.93% first-year return on $131k initial cash invested.
-9.93%
Cash On Cash
3.99%
Cap Rate
0.69
DSCR
$3,218
Rent
-$1,087
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$626k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$131k
Downpayment
20%
$125k
Closing costs
1%
$6,257
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,218
Total Expenses
$4,305
Mortgage P&I
93%
$3,005
Property Taxes
8%
$243
Home Insurance
7%
$220
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0