Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.88% first-year return on $143k initial cash invested.
-8.88%
Cash On Cash
4.27%
Cap Rate
0.74
DSCR
$3,973
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,809
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,973
Total Expenses
$5,031
Mortgage P&I
83%
$3,283
Property Taxes
12%
$491
Home Insurance
6%
$224
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0