Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $139k initial cash invested.
-12.79%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$3,325
Rent
-$1,486
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$664k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$133k
Closing costs
1%
$6,638
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,325
Total Expenses
$4,811
Mortgage P&I
99%
$3,304
Property Taxes
12%
$385
Home Insurance
7%
$240
HOA
1%
$18
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0