Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.59% first-year return on $136k initial cash invested.
-13.59%
Cash On Cash
3.54%
Cap Rate
0.59
DSCR
$3,947
Rent
-$1,543
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,947
Total Expenses
$5,490
Mortgage P&I
83%
$3,262
Property Taxes
24%
$948
Home Insurance
6%
$227
HOA
1%
$27
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0