Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.32% first-year return on $144k initial cash invested.
-21.32%
Cash On Cash
1.75%
Cap Rate
0.29
DSCR
$2,363
Rent
-$2,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$4,926
Mortgage P&I
146%
$3,447
Property Taxes
26%
$613
Home Insurance
11%
$252
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0