Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.56% first-year return on $144k initial cash invested.
-12.56%
Cash On Cash
3.51%
Cap Rate
0.6
DSCR
$3,569
Rent
-$1,505
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,845
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,569
Total Expenses
$5,074
Mortgage P&I
93%
$3,329
Property Taxes
16%
$559
Home Insurance
7%
$259
HOA
0%
$0
Property Management
10%
$357
CapEx
5%
$178
Vacancy
6%
$214
Maintenance
5%
$178
Other
0%
$0