Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.19% first-year return on $148k initial cash invested.
-14.19%
Cash On Cash
3.15%
Cap Rate
0.54
DSCR
$4,075
Rent
-$1,747
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%
$7,037
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,075
Total Expenses
$5,822
Mortgage P&I
83%
$3,389
Property Taxes
28%
$1,154
Home Insurance
5%
$219
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$244
Maintenance
5%
$204
Other
0%
$0