Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.17% first-year return on $146k initial cash invested.
-7.17%
Cash On Cash
4.8%
Cap Rate
0.81
DSCR
$4,351
Rent
-$873
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,351
Total Expenses
$5,224
Mortgage P&I
79%
$3,440
Property Taxes
9%
$408
Home Insurance
6%
$244
HOA
0%
$0
Property Management
10%
$435
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0