Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $148k initial cash invested.
-18.12%
Cash On Cash
2.54%
Cap Rate
0.42
DSCR
$3,950
Rent
-$2,234
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,046
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,950
Total Expenses
$6,184
Mortgage P&I
89%
$3,527
Property Taxes
23%
$927
Home Insurance
6%
$245
HOA
12%
$457
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0