Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.91% first-year return on $138k initial cash invested.
-17.91%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$3,092
Rent
-$2,055
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$656k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$138k
Downpayment
20%
$131k
Closing costs
1%
$6,558
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,092
Total Expenses
$5,147
Mortgage P&I
107%
$3,303
Property Taxes
26%
$808
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0