Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $134k initial cash invested.
-17.21%
Cash On Cash
2.59%
Cap Rate
0.44
DSCR
$3,437
Rent
-$1,917
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,364
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,437
Total Expenses
$5,354
Mortgage P&I
91%
$3,119
Property Taxes
32%
$1,107
Home Insurance
7%
$234
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0