Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.51% first-year return on $147k initial cash invested.
-15.51%
Cash On Cash
2.88%
Cap Rate
0.49
DSCR
$3,287
Rent
-$1,899
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,287
Total Expenses
$5,186
Mortgage P&I
104%
$3,416
Property Taxes
16%
$533
Home Insurance
8%
$266
HOA
4%
$117
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0