Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.69% first-year return on $143k initial cash invested.
-15.69%
Cash On Cash
2.73%
Cap Rate
0.47
DSCR
$2,932
Rent
-$1,866
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,797
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,932
Total Expenses
$4,798
Mortgage P&I
111%
$3,268
Property Taxes
18%
$527
Home Insurance
8%
$240
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0