Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.75% first-year return on $142k initial cash invested.
-11.75%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$3,449
Rent
-$1,394
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,780
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,449
Total Expenses
$4,843
Mortgage P&I
94%
$3,251
Property Taxes
13%
$460
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0