Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.21% first-year return on $151k initial cash invested.
-23.21%
Cash On Cash
1.09%
Cap Rate
0.19
DSCR
$2,002
Rent
-$2,917
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$718k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$151k
Downpayment
20%
$144k
Closing costs
1%
$7,182
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,002
Total Expenses
$4,919
Mortgage P&I
173%
$3,471
Property Taxes
33%
$666
Home Insurance
13%
$262
HOA
0%
$0
Property Management
10%
$200
CapEx
5%
$100
Vacancy
6%
$120
Maintenance
5%
$100
Other
0%
$0