Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.98% first-year return on $142k initial cash invested.
-20.98%
Cash On Cash
1.59%
Cap Rate
0.27
DSCR
$1,929
Rent
-$2,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,762
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,929
Total Expenses
$4,412
Mortgage P&I
170%
$3,283
Property Taxes
20%
$383
Home Insurance
13%
$245
HOA
0%
$0
Property Management
10%
$193
CapEx
5%
$96
Vacancy
6%
$116
Maintenance
5%
$96
Other
0%
$0