Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.14% first-year return on $139k initial cash invested.
-17.14%
Cash On Cash
2.47%
Cap Rate
0.42
DSCR
$2,193
Rent
-$1,980
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,193
Total Expenses
$4,173
Mortgage P&I
147%
$3,230
Property Taxes
6%
$141
Home Insurance
11%
$231
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0