Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.38% first-year return on $143k initial cash invested.
-8.38%
Cash On Cash
4.23%
Cap Rate
0.75
DSCR
$3,946
Rent
-$1,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,946
Total Expenses
$4,947
Mortgage P&I
81%
$3,209
Property Taxes
12%
$476
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$197
Vacancy
6%
$237
Maintenance
5%
$197
Other
0%
$0