Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.12% first-year return on $139k initial cash invested.
-15.12%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$2,928
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$660k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,600
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,928
Total Expenses
$4,674
Mortgage P&I
110%
$3,210
Property Taxes
15%
$451
Home Insurance
8%
$231
HOA
1%
$21
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0