Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.91% first-year return on $129k initial cash invested.
-11.91%
Cash On Cash
3.71%
Cap Rate
0.63
DSCR
$3,263
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$615k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,153
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,263
Total Expenses
$4,545
Mortgage P&I
93%
$3,021
Property Taxes
14%
$450
Home Insurance
7%
$226
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0