Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.17% first-year return on $144k initial cash invested.
-17.17%
Cash On Cash
2.45%
Cap Rate
0.42
DSCR
$2,718
Rent
-$2,060
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
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,718
Total Expenses
$4,778
Mortgage P&I
122%
$3,324
Property Taxes
18%
$502
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$272
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0