Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.3% first-year return on $135k initial cash invested.
-9.3%
Cash On Cash
4.38%
Cap Rate
0.74
DSCR
$4,356
Rent
-$1,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,430
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,356
Total Expenses
$5,403
Mortgage P&I
73%
$3,175
Property Taxes
20%
$870
Home Insurance
5%
$225
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0