Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.31% first-year return on $144k initial cash invested.
-24.31%
Cash On Cash
0.9%
Cap Rate
0.15
DSCR
$1,490
Rent
-$2,919
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,490
Total Expenses
$4,409
Mortgage P&I
226%
$3,361
Property Taxes
28%
$422
Home Insurance
16%
$240
HOA
0%
$0
Property Management
10%
$149
CapEx
5%
$74
Vacancy
6%
$89
Maintenance
5%
$74
Other
0%
$0