Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.7% first-year return on $135k initial cash invested.
-14.7%
Cash On Cash
3%
Cap Rate
0.52
DSCR
$3,250
Rent
-$1,655
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
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,433
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,250
Total Expenses
$4,905
Mortgage P&I
95%
$3,102
Property Taxes
22%
$731
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$162
Vacancy
6%
$195
Maintenance
5%
$162
Other
0%
$0