Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.78% first-year return on $135k initial cash invested.
-15.78%
Cash On Cash
2.74%
Cap Rate
0.47
DSCR
$3,006
Rent
-$1,775
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,426
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,006
Total Expenses
$4,781
Mortgage P&I
103%
$3,093
Property Taxes
23%
$683
Home Insurance
7%
$224
HOA
0%
$0
Property Management
10%
$301
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0