Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.9% first-year return on $139k initial cash invested.
-17.9%
Cash On Cash
2.33%
Cap Rate
0.4
DSCR
$3,106
Rent
-$2,080
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,641
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,106
Total Expenses
$5,186
Mortgage P&I
103%
$3,213
Property Taxes
25%
$770
Home Insurance
8%
$234
HOA
5%
$162
Property Management
10%
$311
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0