Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $129k initial cash invested.
-13.53%
Cash On Cash
3.27%
Cap Rate
0.56
DSCR
$3,049
Rent
-$1,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,152
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,049
Total Expenses
$4,506
Mortgage P&I
98%
$2,983
Property Taxes
17%
$512
Home Insurance
7%
$219
HOA
0%
$0
Property Management
10%
$305
CapEx
5%
$152
Vacancy
6%
$183
Maintenance
5%
$152
Other
0%
$0