Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.26% first-year return on $143k initial cash invested.
-18.26%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,744
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,744
Total Expenses
$4,925
Mortgage P&I
124%
$3,404
Property Taxes
19%
$511
Home Insurance
10%
$276
HOA
1%
$21
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0