Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.42% first-year return on $141k initial cash invested.
-15.42%
Cash On Cash
2.84%
Cap Rate
0.49
DSCR
$3,139
Rent
-$1,812
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,715
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,139
Total Expenses
$4,951
Mortgage P&I
103%
$3,246
Property Taxes
19%
$591
Home Insurance
9%
$298
HOA
0%
$0
Property Management
10%
$314
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0