Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.05% first-year return on $145k initial cash invested.
-17.05%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,115
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,910
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,115
Total Expenses
$5,177
Mortgage P&I
112%
$3,481
Property Taxes
12%
$370
Home Insurance
8%
$247
HOA
9%
$268
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0