Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.37% first-year return on $134k initial cash invested.
-20.37%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,474
Rent
-$2,280
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,395
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,474
Total Expenses
$4,754
Mortgage P&I
129%
$3,187
Property Taxes
28%
$696
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$247
CapEx
5%
$124
Vacancy
6%
$148
Maintenance
5%
$124
Other
0%
$0