Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.33% first-year return on $143k initial cash invested.
-12.33%
Cash On Cash
3.66%
Cap Rate
0.62
DSCR
$3,924
Rent
-$1,468
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,804
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,924
Total Expenses
$5,392
Mortgage P&I
85%
$3,348
Property Taxes
20%
$780
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0