Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.4% first-year return on $129k initial cash invested.
-10.4%
Cash On Cash
4.04%
Cap Rate
0.7
DSCR
$4,516
Rent
-$1,118
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$614k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$129k
Downpayment
20%
$123k
Closing costs
1%
$6,140
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,516
Total Expenses
$5,634
Mortgage P&I
65%
$2,957
Property Taxes
29%
$1,292
Home Insurance
5%
$210
HOA
0%
$0
Property Management
10%
$452
CapEx
5%
$226
Vacancy
6%
$271
Maintenance
5%
$226
Other
0%
$0