Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.95% first-year return on $148k initial cash invested.
-11.95%
Cash On Cash
3.56%
Cap Rate
0.62
DSCR
$3,678
Rent
-$1,478
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,069
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,678
Total Expenses
$5,156
Mortgage P&I
92%
$3,389
Property Taxes
15%
$560
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0