Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.62% first-year return on $136k initial cash invested.
-12.62%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$3,187
Rent
-$1,433
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,489
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,187
Total Expenses
$4,620
Mortgage P&I
98%
$3,137
Property Taxes
14%
$452
Home Insurance
6%
$203
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0