Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.94% first-year return on $147k initial cash invested.
-26.94%
Cash On Cash
0.4%
Cap Rate
0.07
DSCR
$1,362
Rent
-$3,296
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,362
Total Expenses
$4,658
Mortgage P&I
254%
$3,459
Property Taxes
44%
$600
Home Insurance
18%
$245
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0