Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $141k initial cash invested.
-14.07%
Cash On Cash
3.18%
Cap Rate
0.55
DSCR
$3,466
Rent
-$1,659
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,738
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,466
Total Expenses
$5,125
Mortgage P&I
94%
$3,274
Property Taxes
21%
$740
Home Insurance
6%
$210
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0