Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $137k initial cash invested.
-19.4%
Cash On Cash
2.09%
Cap Rate
0.35
DSCR
$2,880
Rent
-$2,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$651k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,512
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,880
Total Expenses
$5,091
Mortgage P&I
111%
$3,201
Property Taxes
20%
$574
Home Insurance
8%
$234
HOA
12%
$333
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$173
Maintenance
5%
$144
Other
0%
$0