Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.31% first-year return on $142k initial cash invested.
-20.31%
Cash On Cash
1.76%
Cap Rate
0.31
DSCR
$3,139
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,139
Total Expenses
$5,542
Mortgage P&I
103%
$3,239
Property Taxes
26%
$813
Home Insurance
8%
$245
HOA
14%
$429
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0