Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -3.45% first-year return on $139k initial cash invested.
-3.45%
Cash On Cash
5.7%
Cap Rate
0.95
DSCR
$4,642
Rent
-$399
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$662k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$139k
Downpayment
20%
$132k
Closing costs
1%
$6,615
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,642
Total Expenses
$5,041
Mortgage P&I
71%
$3,308
Property Taxes
6%
$285
Home Insurance
5%
$241
HOA
0%
$0
Property Management
10%
$464
CapEx
5%
$232
Vacancy
6%
$279
Maintenance
5%
$232
Other
0%
$0