Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.61% first-year return on $143k initial cash invested.
-25.61%
Cash On Cash
0.72%
Cap Rate
0.12
DSCR
$2,637
Rent
-$3,041
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,637
Total Expenses
$5,678
Mortgage P&I
126%
$3,317
Property Taxes
54%
$1,426
Home Insurance
9%
$236
HOA
0%
$13
Property Management
10%
$264
CapEx
5%
$132
Vacancy
6%
$158
Maintenance
5%
$132
Other
0%
$0