Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.89% first-year return on $145k initial cash invested.
-11.89%
Cash On Cash
3.7%
Cap Rate
0.63
DSCR
$4,218
Rent
-$1,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,218
Total Expenses
$5,655
Mortgage P&I
80%
$3,354
Property Taxes
22%
$942
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$422
CapEx
5%
$211
Vacancy
6%
$253
Maintenance
5%
$211
Other
0%
$0