Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.93% first-year return on $147k initial cash invested.
-19.93%
Cash On Cash
1.78%
Cap Rate
0.31
DSCR
$2,585
Rent
-$2,441
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,585
Total Expenses
$5,026
Mortgage P&I
130%
$3,349
Property Taxes
28%
$728
Home Insurance
9%
$245
HOA
1%
$33
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0