Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.63% first-year return on $144k initial cash invested.
-16.63%
Cash On Cash
2.49%
Cap Rate
0.43
DSCR
$2,689
Rent
-$2,002
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
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,879
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,689
Total Expenses
$4,691
Mortgage P&I
123%
$3,296
Property Taxes
9%
$253
Home Insurance
9%
$245
HOA
7%
$199
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0