Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.61% first-year return on $146k initial cash invested.
-22.61%
Cash On Cash
1.46%
Cap Rate
0.25
DSCR
$3,577
Rent
-$2,743
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,933
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,577
Total Expenses
$6,320
Mortgage P&I
95%
$3,410
Property Taxes
20%
$722
Home Insurance
7%
$262
HOA
28%
$995
Property Management
10%
$358
CapEx
5%
$179
Vacancy
6%
$215
Maintenance
5%
$179
Other
0%
$0