Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -32% first-year return on $141k initial cash invested.
-32%
Cash On Cash
-0.63%
Cap Rate
-0.11
DSCR
$2,711
Rent
-$3,766
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
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,711
Total Expenses
$6,477
Mortgage P&I
121%
$3,276
Property Taxes
14%
$381
Home Insurance
9%
$242
HOA
69%
$1,872
Property Management
10%
$271
CapEx
5%
$136
Vacancy
6%
$163
Maintenance
5%
$136
Other
0%
$0