Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.53% first-year return on $147k initial cash invested.
-18.53%
Cash On Cash
2.18%
Cap Rate
0.37
DSCR
$2,399
Rent
-$2,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,012
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,399
Total Expenses
$4,673
Mortgage P&I
143%
$3,425
Property Taxes
16%
$376
Home Insurance
10%
$248
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0