Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.4% first-year return on $134k initial cash invested.
-23.4%
Cash On Cash
1.22%
Cap Rate
0.21
DSCR
$2,176
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$640k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,399
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,176
Total Expenses
$4,796
Mortgage P&I
145%
$3,163
Property Taxes
39%
$842
Home Insurance
10%
$224
HOA
0%
$0
Property Management
10%
$218
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0