Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.76% first-year return on $137k initial cash invested.
-20.76%
Cash On Cash
1.7%
Cap Rate
0.29
DSCR
$2,138
Rent
-$2,362
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,138
Total Expenses
$4,500
Mortgage P&I
149%
$3,175
Property Taxes
25%
$541
Home Insurance
11%
$228
HOA
0%
$0
Property Management
10%
$214
CapEx
5%
$107
Vacancy
6%
$128
Maintenance
5%
$107
Other
0%
$0