Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -59.1% first-year return on $147k initial cash invested.
-59.1%
Cash On Cash
-6.3%
Cap Rate
-1.09
DSCR
$4,119
Rent
-$7,230
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,119
Total Expenses
$11,349
Mortgage P&I
81%
$3,356
Property Taxes
20%
$844
Home Insurance
6%
$245
HOA
142%
$5,833
Property Management
10%
$412
CapEx
5%
$206
Vacancy
6%
$247
Maintenance
5%
$206
Other
0%
$0