Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.27% first-year return on $145k initial cash invested.
-22.27%
Cash On Cash
2.14%
Cap Rate
0.33
DSCR
$2,914
Rent
-$2,682
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,914 income − $5,596 expenses = $2,682 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,883
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,914
Total Expenses
$5,596
Mortgage P&I
129%
$3,761
Property Taxes
29%
$832
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0