Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.7% first-year return on $136k initial cash invested.
-16.7%
Cash On Cash
2.7%
Cap Rate
0.45
DSCR
$2,313
Rent
-$1,899
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
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,499
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,313
Total Expenses
$4,212
Mortgage P&I
140%
$3,244
Property Taxes
5%
$118
Home Insurance
10%
$228
HOA
1%
$20
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0