Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.29% first-year return on $136k initial cash invested.
-14.29%
Cash On Cash
3.24%
Cap Rate
0.55
DSCR
$4,068
Rent
-$1,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,491
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,068
Total Expenses
$5,691
Mortgage P&I
78%
$3,171
Property Taxes
13%
$519
Home Insurance
6%
$236
HOA
17%
$708
Property Management
10%
$407
CapEx
5%
$203
Vacancy
6%
$244
Maintenance
5%
$203
Other
0%
$0