Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $143k initial cash invested.
-24.76%
Cash On Cash
0.97%
Cap Rate
0.16
DSCR
$2,057
Rent
-$2,944
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,057
Total Expenses
$5,001
Mortgage P&I
165%
$3,389
Property Taxes
33%
$675
Home Insurance
12%
$242
HOA
8%
$160
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$123
Maintenance
5%
$103
Other
0%
$0