Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.46% first-year return on $136k initial cash invested.
-19.46%
Cash On Cash
2.14%
Cap Rate
0.35
DSCR
$2,015
Rent
-$2,200
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$646k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$129k
Closing costs
1%
$6,459
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,015
Total Expenses
$4,215
Mortgage P&I
161%
$3,252
Property Taxes
11%
$212
Home Insurance
11%
$226
HOA
0%
$0
Property Management
10%
$202
CapEx
5%
$101
Vacancy
6%
$121
Maintenance
5%
$101
Other
0%
$0