Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -5.67% first-year return on $137k initial cash invested.
-5.67%
Cash On Cash
5.05%
Cap Rate
0.88
DSCR
$5,257
Rent
-$647
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$652k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,518
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,257
Total Expenses
$5,904
Mortgage P&I
59%
$3,126
Property Taxes
11%
$591
Home Insurance
5%
$254
HOA
11%
$566
Property Management
10%
$526
CapEx
5%
$263
Vacancy
6%
$315
Maintenance
5%
$263
Other
0%
$0