Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.92% first-year return on $143k initial cash invested.
-12.92%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$3,940
Rent
-$1,535
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,940
Total Expenses
$5,475
Mortgage P&I
84%
$3,294
Property Taxes
23%
$912
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0