Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.29% first-year return on $147k initial cash invested.
-25.29%
Cash On Cash
0.65%
Cap Rate
0.11
DSCR
$2,101
Rent
-$3,098
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
$2,101
Total Expenses
$5,199
Mortgage P&I
160%
$3,370
Property Taxes
49%
$1,038
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0