Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $148k initial cash invested.
-17.04%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,068
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,071
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,068
Total Expenses
$5,176
Mortgage P&I
113%
$3,465
Property Taxes
18%
$546
Home Insurance
7%
$226
HOA
5%
$142
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0