Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.3% first-year return on $148k initial cash invested.
-23.3%
Cash On Cash
1.05%
Cap Rate
0.18
DSCR
$2,264
Rent
-$2,869
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,035
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,264
Total Expenses
$5,133
Mortgage P&I
149%
$3,369
Property Taxes
32%
$734
Home Insurance
11%
$259
HOA
8%
$183
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0