Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.75% first-year return on $148k initial cash invested.
-12.75%
Cash On Cash
3.59%
Cap Rate
0.61
DSCR
$4,656
Rent
-$1,574
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,054
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,656
Total Expenses
$6,230
Mortgage P&I
74%
$3,452
Property Taxes
15%
$713
Home Insurance
5%
$254
HOA
13%
$600
Property Management
10%
$466
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0