Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.71% first-year return on $135k initial cash invested.
-13.71%
Cash On Cash
3.23%
Cap Rate
0.56
DSCR
$3,200
Rent
-$1,541
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,425
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,200
Total Expenses
$4,741
Mortgage P&I
97%
$3,112
Property Taxes
16%
$505
Home Insurance
7%
$209
HOA
3%
$83
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0