Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.22% first-year return on $141k initial cash invested.
-14.22%
Cash On Cash
3.11%
Cap Rate
0.54
DSCR
$3,233
Rent
-$1,667
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,233
Total Expenses
$4,900
Mortgage P&I
100%
$3,239
Property Taxes
18%
$584
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$323
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0