Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $147k initial cash invested.
-12.08%
Cash On Cash
3.76%
Cap Rate
0.64
DSCR
$4,662
Rent
-$1,484
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,017
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,662
Total Expenses
$6,146
Mortgage P&I
74%
$3,447
Property Taxes
16%
$736
Home Insurance
5%
$255
HOA
11%
$496
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$280
Maintenance
5%
$233
Other
0%
$0