Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.08% first-year return on $144k initial cash invested.
-12.08%
Cash On Cash
3.59%
Cap Rate
0.62
DSCR
$4,209
Rent
-$1,453
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,874
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,209
Total Expenses
$5,662
Mortgage P&I
78%
$3,301
Property Taxes
15%
$624
Home Insurance
6%
$245
HOA
9%
$398
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0