Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.87% first-year return on $142k initial cash invested.
-10.87%
Cash On Cash
3.83%
Cap Rate
0.67
DSCR
$4,023
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,023
Total Expenses
$5,314
Mortgage P&I
81%
$3,258
Property Taxes
16%
$662
Home Insurance
6%
$244
HOA
3%
$105
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0