Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.85% first-year return on $143k initial cash invested.
-21.85%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$2,480
Rent
-$2,605
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,812
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,480
Total Expenses
$5,085
Mortgage P&I
137%
$3,397
Property Taxes
30%
$740
Home Insurance
10%
$245
HOA
2%
$58
Property Management
10%
$248
CapEx
5%
$124
Vacancy
6%
$149
Maintenance
5%
$124
Other
0%
$0