Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.97% first-year return on $143k initial cash invested.
-13.97%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,284
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,284
Total Expenses
$4,943
Mortgage P&I
104%
$3,417
Property Taxes
13%
$433
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0