Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.97% first-year return on $149k initial cash invested.
-17.97%
Cash On Cash
2.39%
Cap Rate
0.4
DSCR
$2,749
Rent
-$2,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,749
Total Expenses
$4,977
Mortgage P&I
127%
$3,505
Property Taxes
18%
$504
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$137
Vacancy
6%
$165
Maintenance
5%
$137
Other
0%
$0