Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.57% first-year return on $142k initial cash invested.
-12.57%
Cash On Cash
3.49%
Cap Rate
0.6
DSCR
$3,506
Rent
-$1,492
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,784
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,506
Total Expenses
$4,998
Mortgage P&I
94%
$3,292
Property Taxes
15%
$541
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$351
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0