Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.97% first-year return on $132k initial cash invested.
-14.97%
Cash On Cash
2.96%
Cap Rate
0.51
DSCR
$3,117
Rent
-$1,647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,287
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,117
Total Expenses
$4,764
Mortgage P&I
98%
$3,042
Property Taxes
20%
$614
Home Insurance
7%
$220
HOA
2%
$77
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0