Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $129k initial cash invested.
-14.89%
Cash On Cash
3.02%
Cap Rate
0.52
DSCR
$3,553
Rent
-$1,598
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$613k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,134
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,553
Total Expenses
$5,151
Mortgage P&I
83%
$2,962
Property Taxes
27%
$975
Home Insurance
8%
$290
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0