Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.95% first-year return on $129k initial cash invested.
-10.95%
Cash On Cash
3.88%
Cap Rate
0.66
DSCR
$3,248
Rent
-$1,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$616k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,161
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,248
Total Expenses
$4,429
Mortgage P&I
93%
$3,010
Property Taxes
12%
$383
Home Insurance
6%
$192
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0