Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.19% first-year return on $148k initial cash invested.
-13.19%
Cash On Cash
3.28%
Cap Rate
0.57
DSCR
$2,960
Rent
-$1,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$706k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,057
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,960
Total Expenses
$4,589
Mortgage P&I
115%
$3,412
Property Taxes
5%
$153
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0