Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.33% first-year return on $148k initial cash invested.
-15.33%
Cash On Cash
2.88%
Cap Rate
0.5
DSCR
$3,395
Rent
-$1,887
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,034
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,395
Total Expenses
$5,282
Mortgage P&I
100%
$3,405
Property Taxes
22%
$748
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0