Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $135k initial cash invested.
-11.94%
Cash On Cash
3.68%
Cap Rate
0.63
DSCR
$3,842
Rent
-$1,343
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$643k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$135k
Downpayment
20%
$129k
Closing costs
1%
$6,429
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,842
Total Expenses
$5,185
Mortgage P&I
81%
$3,124
Property Taxes
22%
$838
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$231
Maintenance
5%
$192
Other
0%
$0