Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.31% first-year return on $134k initial cash invested.
-8.31%
Cash On Cash
4.43%
Cap Rate
0.77
DSCR
$4,519
Rent
-$928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$639k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,385
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,519
Total Expenses
$5,447
Mortgage P&I
68%
$3,059
Property Taxes
21%
$970
Home Insurance
5%
$228
HOA
0%
$15
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0