Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.91% first-year return on $146k initial cash invested.
-19.91%
Cash On Cash
1.93%
Cap Rate
0.33
DSCR
$2,396
Rent
-$2,421
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,396
Total Expenses
$4,817
Mortgage P&I
143%
$3,418
Property Taxes
22%
$532
Home Insurance
10%
$243
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0