Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.51% first-year return on $133k initial cash invested.
-25.51%
Cash On Cash
0.78%
Cap Rate
0.13
DSCR
$1,400
Rent
-$2,837
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$635k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$133k
Downpayment
20%
$127k
Closing costs
1%
$6,354
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,400
Total Expenses
$4,237
Mortgage P&I
227%
$3,181
Property Taxes
33%
$465
Home Insurance
16%
$227
HOA
0%
$0
Property Management
10%
$140
CapEx
5%
$70
Vacancy
6%
$84
Maintenance
5%
$70
Other
0%
$0