Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.37% first-year return on $134k initial cash invested.
-17.37%
Cash On Cash
2.41%
Cap Rate
0.42
DSCR
$3,099
Rent
-$1,936
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,370
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,099
Total Expenses
$5,035
Mortgage P&I
99%
$3,058
Property Taxes
30%
$945
Home Insurance
7%
$226
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0