Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.67% first-year return on $147k initial cash invested.
-16.67%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$2,751
Rent
-$2,042
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
6.4%
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
$2,751
Total Expenses
$4,793
Mortgage P&I
127%
$3,490
Property Taxes
12%
$342
Home Insurance
9%
$245
HOA
0%
$0
Property Management
10%
$275
CapEx
5%
$138
Vacancy
6%
$165
Maintenance
5%
$138
Other
0%
$0