Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.39% first-year return on $134k initial cash invested.
-18.39%
Cash On Cash
2.14%
Cap Rate
0.37
DSCR
$2,485
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,485
Total Expenses
$4,540
Mortgage P&I
123%
$3,067
Property Taxes
24%
$600
Home Insurance
9%
$228
HOA
0%
$0
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0