Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.72% first-year return on $145k initial cash invested.
-10.72%
Cash On Cash
3.85%
Cap Rate
0.67
DSCR
$4,058
Rent
-$1,291
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,882
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,058
Total Expenses
$5,349
Mortgage P&I
81%
$3,297
Property Taxes
18%
$750
Home Insurance
6%
$247
HOA
0%
$0
Property Management
10%
$406
CapEx
5%
$203
Vacancy
6%
$243
Maintenance
5%
$203
Other
0%
$0