Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.98% first-year return on $146k initial cash invested.
-12.98%
Cash On Cash
3.33%
Cap Rate
0.58
DSCR
$3,475
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,932
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,475
Total Expenses
$5,049
Mortgage P&I
96%
$3,323
Property Taxes
17%
$577
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$208
Maintenance
5%
$174
Other
0%
$0