Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.03% first-year return on $145k initial cash invested.
-14.03%
Cash On Cash
3.06%
Cap Rate
0.53
DSCR
$2,783
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,885
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,783
Total Expenses
$4,473
Mortgage P&I
119%
$3,306
Property Taxes
7%
$190
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0