Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.19% first-year return on $136k initial cash invested.
-20.19%
Cash On Cash
1.8%
Cap Rate
0.31
DSCR
$2,582
Rent
-$2,286
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$647k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,469
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,582
Total Expenses
$4,868
Mortgage P&I
121%
$3,130
Property Taxes
29%
$754
Home Insurance
12%
$313
HOA
0%
$0
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0