Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $141k initial cash invested.
-13.61%
Cash On Cash
3.14%
Cap Rate
0.55
DSCR
$3,201
Rent
-$1,602
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,727
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,201
Total Expenses
$4,803
Mortgage P&I
100%
$3,205
Property Taxes
16%
$523
Home Insurance
8%
$243
HOA
0%
$0
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0