Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.18% first-year return on $141k initial cash invested.
-9.18%
Cash On Cash
4.3%
Cap Rate
0.74
DSCR
$4,323
Rent
-$1,079
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,713
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,323
Total Expenses
$5,402
Mortgage P&I
76%
$3,270
Property Taxes
18%
$766
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0