Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.61% first-year return on $136k initial cash invested.
-7.61%
Cash On Cash
4.5%
Cap Rate
0.78
DSCR
$3,725
Rent
-$863
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$648k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,481
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,725
Total Expenses
$4,588
Mortgage P&I
83%
$3,108
Property Taxes
7%
$277
Home Insurance
6%
$231
HOA
0%
$4
Property Management
10%
$372
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0