Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.09% first-year return on $146k initial cash invested.
-13.09%
Cash On Cash
3.39%
Cap Rate
0.58
DSCR
$3,327
Rent
-$1,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,327
Total Expenses
$4,924
Mortgage P&I
102%
$3,399
Property Taxes
12%
$405
Home Insurance
8%
$255
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0