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 $145k initial cash invested.
-10.87%
Cash On Cash
3.89%
Cap Rate
0.67
DSCR
$3,951
Rent
-$1,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$139k
Closing costs
1%
$6,925
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,951
Total Expenses
$5,268
Mortgage P&I
85%
$3,365
Property Taxes
16%
$630
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0