Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.26% first-year return on $141k initial cash invested.
-7.26%
Cash On Cash
4.64%
Cap Rate
0.8
DSCR
$4,021
Rent
-$854
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,718
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,021
Total Expenses
$4,875
Mortgage P&I
81%
$3,252
Property Taxes
11%
$462
Home Insurance
3%
$116
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0