Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.32% first-year return on $135k initial cash invested.
-23.32%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$2,448
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$641k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,411
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,448
Total Expenses
$5,064
Mortgage P&I
127%
$3,119
Property Taxes
41%
$1,011
Home Insurance
12%
$298
HOA
0%
$0
Property Management
10%
$245
CapEx
5%
$122
Vacancy
6%
$147
Maintenance
5%
$122
Other
0%
$0