Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.27% first-year return on $135k initial cash invested.
-13.27%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,438
Rent
-$1,491
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,421
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,438
Total Expenses
$4,929
Mortgage P&I
93%
$3,197
Property Taxes
18%
$618
Home Insurance
6%
$220
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0