Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $133k initial cash invested.
-13.66%
Cash On Cash
3.17%
Cap Rate
0.55
DSCR
$2,869
Rent
-$1,519
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$636k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,356
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,869
Total Expenses
$4,388
Mortgage P&I
107%
$3,057
Property Taxes
11%
$310
Home Insurance
8%
$222
HOA
2%
$54
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0