Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.16% first-year return on $147k initial cash invested.
-18.16%
Cash On Cash
2.13%
Cap Rate
0.37
DSCR
$2,690
Rent
-$2,223
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,690
Total Expenses
$4,913
Mortgage P&I
124%
$3,333
Property Taxes
23%
$606
Home Insurance
10%
$276
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0