Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.11% first-year return on $132k initial cash invested.
-8.11%
Cash On Cash
4.55%
Cap Rate
0.78
DSCR
$4,663
Rent
-$892
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%
$6,285
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,663
Total Expenses
$5,555
Mortgage P&I
65%
$3,042
Property Taxes
20%
$921
Home Insurance
5%
$220
HOA
3%
$160
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0