Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.03% first-year return on $145k initial cash invested.
-17.03%
Cash On Cash
2.56%
Cap Rate
0.44
DSCR
$3,516
Rent
-$2,056
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,516
Total Expenses
$5,572
Mortgage P&I
95%
$3,350
Property Taxes
30%
$1,065
Home Insurance
7%
$242
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0