Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.25% first-year return on $133k initial cash invested.
-10.25%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,689
Rent
-$1,139
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,350
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,689
Total Expenses
$4,828
Mortgage P&I
84%
$3,100
Property Taxes
15%
$548
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0