Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.64% first-year return on $144k initial cash invested.
-15.64%
Cash On Cash
2.93%
Cap Rate
0.5
DSCR
$3,490
Rent
-$1,874
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$5,364
Mortgage P&I
97%
$3,371
Property Taxes
24%
$842
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0