Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -1.85% first-year return on $143k initial cash invested.
-1.85%
Cash On Cash
6.15%
Cap Rate
1.02
DSCR
$6,052
Rent
-$220
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$6,052
Total Expenses
$6,272
Mortgage P&I
56%
$3,405
Property Taxes
11%
$652
Home Insurance
4%
$243
HOA
7%
$398
Property Management
10%
$605
CapEx
5%
$303
Vacancy
6%
$363
Maintenance
5%
$303
Other
0%
$0