Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.76% first-year return on $145k initial cash invested.
-9.76%
Cash On Cash
4.15%
Cap Rate
0.71
DSCR
$4,281
Rent
-$1,179
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,281
Total Expenses
$5,460
Mortgage P&I
78%
$3,354
Property Taxes
16%
$683
Home Insurance
7%
$310
HOA
0%
$0
Property Management
10%
$428
CapEx
5%
$214
Vacancy
6%
$257
Maintenance
5%
$214
Other
0%
$0