Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.72% first-year return on $135k initial cash invested.
-12.72%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,266
Rent
-$1,427
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
6.3%
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
$3,266
Total Expenses
$4,693
Mortgage P&I
97%
$3,171
Property Taxes
14%
$447
Home Insurance
7%
$226
HOA
0%
$0
Property Management
10%
$327
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0