Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.8% first-year return on $137k initial cash invested.
-6.8%
Cash On Cash
4.9%
Cap Rate
0.82
DSCR
$3,714
Rent
-$774
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,714
Total Expenses
$4,488
Mortgage P&I
87%
$3,243
Property Taxes
1%
$51
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0