Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.27% first-year return on $144k initial cash invested.
-17.27%
Cash On Cash
2.46%
Cap Rate
0.42
DSCR
$2,572
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,853
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$4,643
Mortgage P&I
130%
$3,345
Property Taxes
15%
$388
Home Insurance
9%
$241
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0