Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.69% first-year return on $146k initial cash invested.
-16.69%
Cash On Cash
2.44%
Cap Rate
0.43
DSCR
$3,315
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,957
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,315
Total Expenses
$5,347
Mortgage P&I
99%
$3,281
Property Taxes
19%
$623
Home Insurance
7%
$245
HOA
10%
$335
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0