Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.85% first-year return on $136k initial cash invested.
-7.85%
Cash On Cash
4.71%
Cap Rate
0.81
DSCR
$5,868
Rent
-$892
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$649k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$136k
Downpayment
20%
$130k
Closing costs
1%
$6,490
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,868
Total Expenses
$6,760
Mortgage P&I
54%
$3,148
Property Taxes
32%
$1,860
Home Insurance
4%
$227
HOA
0%
$0
Property Management
10%
$587
CapEx
5%
$293
Vacancy
6%
$352
Maintenance
5%
$293
Other
0%
$0