Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -6.77% first-year return on $143k initial cash invested.
-6.77%
Cash On Cash
4.89%
Cap Rate
0.83
DSCR
$4,709
Rent
-$809
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,709
Total Expenses
$5,518
Mortgage P&I
71%
$3,358
Property Taxes
15%
$691
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$471
CapEx
5%
$235
Vacancy
6%
$283
Maintenance
5%
$235
Other
0%
$0