Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.64% first-year return on $142k initial cash invested.
-13.64%
Cash On Cash
3.48%
Cap Rate
0.58
DSCR
$3,965
Rent
-$1,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,768
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,965
Total Expenses
$5,581
Mortgage P&I
85%
$3,383
Property Taxes
24%
$940
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0