Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.59% first-year return on $148k initial cash invested.
-18.59%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$3,063
Rent
-$2,289
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,063
Total Expenses
$5,352
Mortgage P&I
111%
$3,387
Property Taxes
30%
$917
Home Insurance
8%
$252
HOA
0%
$0
Property Management
10%
$306
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0