Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $139k initial cash invested.
-13.13%
Cash On Cash
3.37%
Cap Rate
0.57
DSCR
$2,864
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,639
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,864
Total Expenses
$4,389
Mortgage P&I
113%
$3,244
Property Taxes
5%
$156
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$286
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0