Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.23% first-year return on $138k initial cash invested.
-24.23%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,135
Rent
-$2,787
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$657k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,573
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,135
Total Expenses
$4,922
Mortgage P&I
150%
$3,209
Property Taxes
32%
$680
Home Insurance
11%
$230
HOA
12%
$247
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0