Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.19% first-year return on $147k initial cash invested.
-21.19%
Cash On Cash
1.64%
Cap Rate
0.28
DSCR
$2,493
Rent
-$2,596
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,493
Total Expenses
$5,089
Mortgage P&I
137%
$3,425
Property Taxes
31%
$770
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$249
CapEx
5%
$125
Vacancy
6%
$150
Maintenance
5%
$125
Other
0%
$0