Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.51% first-year return on $148k initial cash invested.
-10.51%
Cash On Cash
4.19%
Cap Rate
0.7
DSCR
$4,532
Rent
-$1,295
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,041
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,532
Total Expenses
$5,827
Mortgage P&I
78%
$3,529
Property Taxes
19%
$863
Home Insurance
6%
$256
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$227
Vacancy
6%
$272
Maintenance
5%
$227
Other
0%
$0