Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $138k initial cash invested.
-14.11%
Cash On Cash
3.08%
Cap Rate
0.53
DSCR
$2,905
Rent
-$1,627
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,905
Total Expenses
$4,532
Mortgage P&I
109%
$3,171
Property Taxes
13%
$373
Home Insurance
8%
$234
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0