Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.6% first-year return on $136k initial cash invested.
-26.6%
Cash On Cash
0.42%
Cap Rate
0.07
DSCR
$1,270
Rent
-$3,010
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,467
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,270
Total Expenses
$4,280
Mortgage P&I
250%
$3,175
Property Taxes
35%
$442
Home Insurance
26%
$332
HOA
0%
$0
Property Management
10%
$127
CapEx
5%
$64
Vacancy
6%
$76
Maintenance
5%
$64
Other
0%
$0