Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.57% first-year return on $141k initial cash invested.
-21.57%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,056
Rent
-$2,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,056
Total Expenses
$4,595
Mortgage P&I
162%
$3,337
Property Taxes
23%
$478
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0