Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.28% first-year return on $139k initial cash invested.
-19.28%
Cash On Cash
2.07%
Cap Rate
0.36
DSCR
$3,504
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,603
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,504
Total Expenses
$5,732
Mortgage P&I
91%
$3,193
Property Taxes
36%
$1,254
Home Insurance
7%
$233
HOA
4%
$142
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0