Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.41% first-year return on $149k initial cash invested.
-16.41%
Cash On Cash
2.76%
Cap Rate
0.47
DSCR
$3,239
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,239
Total Expenses
$5,274
Mortgage P&I
108%
$3,505
Property Taxes
21%
$673
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0