Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.36% first-year return on $143k initial cash invested.
-22.36%
Cash On Cash
1.17%
Cap Rate
0.2
DSCR
$1,422
Rent
-$2,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,422
Total Expenses
$4,092
Mortgage P&I
230%
$3,265
Property Taxes
9%
$126
Home Insurance
23%
$332
HOA
0%
$0
Property Management
10%
$142
CapEx
5%
$71
Vacancy
6%
$85
Maintenance
5%
$71
Other
0%
$0