Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.87% first-year return on $147k initial cash invested.
-21.87%
Cash On Cash
1.6%
Cap Rate
0.27
DSCR
$1,974
Rent
-$2,671
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,974
Total Expenses
$4,645
Mortgage P&I
177%
$3,501
Property Taxes
20%
$387
Home Insurance
12%
$244
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0