Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -31.66% first-year return on $144k initial cash invested.
-31.66%
Cash On Cash
-0.62%
Cap Rate
-0.11
DSCR
$1,878
Rent
-$3,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,878
Total Expenses
$5,683
Mortgage P&I
179%
$3,354
Property Taxes
39%
$728
Home Insurance
13%
$245
HOA
46%
$867
Property Management
10%
$188
CapEx
5%
$94
Vacancy
6%
$113
Maintenance
5%
$94
Other
0%
$0