Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.42% first-year return on $143k initial cash invested.
-13.42%
Cash On Cash
3.12%
Cap Rate
0.55
DSCR
$3,333
Rent
-$1,601
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
5.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,819
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,333
Total Expenses
$4,934
Mortgage P&I
96%
$3,208
Property Taxes
19%
$631
Home Insurance
7%
$228
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0