Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.09% first-year return on $137k initial cash invested.
-12.09%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$3,571
Rent
-$1,382
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,530
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,571
Total Expenses
$4,953
Mortgage P&I
88%
$3,157
Property Taxes
18%
$648
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$179
Vacancy
6%
$214
Maintenance
5%
$179
Other
0%
$0