Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.32% first-year return on $147k initial cash invested.
-17.32%
Cash On Cash
2.55%
Cap Rate
0.43
DSCR
$3,095
Rent
-$2,124
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,008
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,095
Total Expenses
$5,219
Mortgage P&I
112%
$3,456
Property Taxes
23%
$712
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0