Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -4.97% first-year return on $135k initial cash invested.
-4.97%
Cash On Cash
5.24%
Cap Rate
0.9
DSCR
$4,936
Rent
-$559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$642k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$128k
Closing costs
1%
$6,422
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,936
Total Expenses
$5,495
Mortgage P&I
63%
$3,115
Property Taxes
11%
$546
Home Insurance
5%
$228
HOA
7%
$322
Property Management
10%
$494
CapEx
5%
$247
Vacancy
6%
$296
Maintenance
5%
$247
Other
0%
$0