Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.52% first-year return on $147k initial cash invested.
-14.52%
Cash On Cash
3.18%
Cap Rate
0.54
DSCR
$3,733
Rent
-$1,784
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,733
Total Expenses
$5,517
Mortgage P&I
93%
$3,456
Property Taxes
23%
$846
Home Insurance
7%
$244
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0