Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.9% first-year return on $147k initial cash invested.
-14.9%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,000
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,000
Total Expenses
$4,823
Mortgage P&I
114%
$3,413
Property Taxes
13%
$385
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0