Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.87% first-year return on $144k initial cash invested.
-19.87%
Cash On Cash
1.88%
Cap Rate
0.32
DSCR
$2,433
Rent
-$2,387
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,433
Total Expenses
$4,820
Mortgage P&I
137%
$3,338
Property Taxes
13%
$312
Home Insurance
10%
$245
HOA
12%
$292
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0