Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.68% first-year return on $145k initial cash invested.
-18.68%
Cash On Cash
2.13%
Cap Rate
0.36
DSCR
$2,055
Rent
-$2,255
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,055
Total Expenses
$4,310
Mortgage P&I
164%
$3,375
Property Taxes
8%
$158
Home Insurance
12%
$242
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0