Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $144k initial cash invested.
-17.86%
Cash On Cash
2.25%
Cap Rate
0.39
DSCR
$2,664
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,664
Total Expenses
$4,805
Mortgage P&I
124%
$3,292
Property Taxes
22%
$581
Home Insurance
9%
$240
HOA
0%
$0
Property Management
10%
$266
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0