Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $132k initial cash invested.
-14.19%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$2,501
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$629k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$132k
Downpayment
20%
$126k
Closing costs
1%
$6,294
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,501
Total Expenses
$4,064
Mortgage P&I
122%
$3,043
Property Taxes
9%
$228
Home Insurance
6%
$143
HOA
0%
$0
Property Management
10%
$250
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0