Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $137k initial cash invested.
-12.51%
Cash On Cash
3.39%
Cap Rate
0.6
DSCR
$3,539
Rent
-$1,430
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$653k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$131k
Closing costs
1%
$6,533
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,539
Total Expenses
$4,969
Mortgage P&I
88%
$3,099
Property Taxes
20%
$712
Home Insurance
7%
$238
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0