Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.62% first-year return on $134k initial cash invested.
-9.62%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$3,695
Rent
-$1,072
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$637k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$134k
Downpayment
20%
$127k
Closing costs
1%
$6,368
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,695
Total Expenses
$4,767
Mortgage P&I
84%
$3,088
Property Taxes
13%
$495
Home Insurance
6%
$222
HOA
0%
$0
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0