Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.59% first-year return on $146k initial cash invested.
-23.59%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,610
Rent
-$2,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,944
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,610
Total Expenses
$5,477
Mortgage P&I
128%
$3,345
Property Taxes
29%
$756
Home Insurance
10%
$250
HOA
17%
$448
Property Management
10%
$261
CapEx
5%
$130
Vacancy
6%
$157
Maintenance
5%
$130
Other
0%
$0