Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.18% first-year return on $138k initial cash invested.
-10.18%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$3,528
Rent
-$1,168
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,556
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,528
Total Expenses
$4,696
Mortgage P&I
91%
$3,206
Property Taxes
11%
$381
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$176
Vacancy
6%
$212
Maintenance
5%
$176
Other
0%
$0