Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.15% first-year return on $134k initial cash invested.
-12.15%
Cash On Cash
3.61%
Cap Rate
0.63
DSCR
$4,137
Rent
-$1,356
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$638k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$128k
Closing costs
1%
$6,378
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,137
Total Expenses
$5,493
Mortgage P&I
74%
$3,070
Property Taxes
10%
$400
Home Insurance
7%
$280
HOA
16%
$667
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0