Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.17% first-year return on $138k initial cash invested.
-15.17%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,425
Rent
-$1,749
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$659k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$132k
Closing costs
1%
$6,588
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,425
Total Expenses
$5,174
Mortgage P&I
93%
$3,186
Property Taxes
25%
$870
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$342
CapEx
5%
$171
Vacancy
6%
$206
Maintenance
5%
$171
Other
0%
$0