Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.74% first-year return on $147k initial cash invested.
-12.74%
Cash On Cash
3.45%
Cap Rate
0.59
DSCR
$3,199
Rent
-$1,559
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,199
Total Expenses
$4,758
Mortgage P&I
107%
$3,410
Property Taxes
8%
$262
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0