Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.7% first-year return on $135k initial cash invested.
-21.7%
Cash On Cash
1.42%
Cap Rate
0.24
DSCR
$1,826
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$645k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,449
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,826
Total Expenses
$4,275
Mortgage P&I
171%
$3,123
Property Taxes
18%
$327
Home Insurance
19%
$350
HOA
0%
$0
Property Management
10%
$183
CapEx
5%
$91
Vacancy
6%
$110
Maintenance
5%
$91
Other
0%
$0