Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.35% first-year return on $137k initial cash invested.
-15.35%
Cash On Cash
2.87%
Cap Rate
0.5
DSCR
$3,220
Rent
-$1,746
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$650k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$137k
Downpayment
20%
$130k
Closing costs
1%
$6,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,220
Total Expenses
$4,966
Mortgage P&I
98%
$3,142
Property Taxes
20%
$639
Home Insurance
7%
$220
HOA
4%
$128
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0