Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $147k initial cash invested.
-9.19%
Cash On Cash
4.24%
Cap Rate
0.73
DSCR
$4,032
Rent
-$1,125
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,998
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,032
Total Expenses
$5,157
Mortgage P&I
84%
$3,395
Property Taxes
11%
$463
Home Insurance
6%
$250
HOA
0%
$0
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0