Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $139k initial cash invested.
-10.18%
Cash On Cash
4.16%
Cap Rate
0.7
DSCR
$3,823
Rent
-$1,180
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,624
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,823
Total Expenses
$5,003
Mortgage P&I
86%
$3,283
Property Taxes
13%
$494
Home Insurance
6%
$233
HOA
0%
$0
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0