Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.37% first-year return on $144k initial cash invested.
-10.37%
Cash On Cash
3.95%
Cap Rate
0.68
DSCR
$3,537
Rent
-$1,247
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,537
Total Expenses
$4,784
Mortgage P&I
94%
$3,333
Property Taxes
8%
$281
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0