Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.43% first-year return on $135k initial cash invested.
-12.43%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,439
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,448
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,439
Total Expenses
$4,842
Mortgage P&I
92%
$3,150
Property Taxes
14%
$480
Home Insurance
7%
$228
HOA
3%
$90
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0