Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $145k initial cash invested.
-19.97%
Cash On Cash
2.07%
Cap Rate
0.34
DSCR
$1,921
Rent
-$2,416
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,913
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,921
Total Expenses
$4,337
Mortgage P&I
183%
$3,510
Property Taxes
17%
$327
Home Insurance
0%
$1
HOA
0%
$0
Property Management
10%
$192
CapEx
5%
$96
Vacancy
6%
$115
Maintenance
5%
$96
Other
0%
$0