Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.44% first-year return on $147k initial cash invested.
-17.44%
Cash On Cash
2.56%
Cap Rate
0.43
DSCR
$2,809
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,809
Total Expenses
$4,942
Mortgage P&I
124%
$3,482
Property Taxes
17%
$485
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$169
Maintenance
5%
$140
Other
0%
$0