Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.9% first-year return on $144k initial cash invested.
-12.9%
Cash On Cash
3.42%
Cap Rate
0.58
DSCR
$3,071
Rent
-$1,544
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,838
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,071
Total Expenses
$4,615
Mortgage P&I
109%
$3,337
Property Taxes
8%
$234
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$154
Vacancy
6%
$184
Maintenance
5%
$154
Other
0%
$0