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 $143k initial cash invested.
-14.22%
Cash On Cash
3%
Cap Rate
0.53
DSCR
$3,218
Rent
-$1,689
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,789
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,218
Total Expenses
$4,907
Mortgage P&I
100%
$3,228
Property Taxes
17%
$532
Home Insurance
7%
$227
HOA
3%
$83
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0