Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.6% first-year return on $148k initial cash invested.
-15.6%
Cash On Cash
3.01%
Cap Rate
0.5
DSCR
$3,202
Rent
-$1,924
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,202
Total Expenses
$5,126
Mortgage P&I
110%
$3,533
Property Taxes
16%
$513
Home Insurance
8%
$248
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0