Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.66% first-year return on $145k initial cash invested.
-22.66%
Cash On Cash
1.69%
Cap Rate
0.27
DSCR
$1,944
Rent
-$2,745
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,944 income − $4,689 expenses = $2,745 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,921
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,944
Total Expenses
$4,689
Mortgage P&I
186%
$3,621
Property Taxes
16%
$309
Home Insurance
13%
$254
HOA
0%
$0
Property Management
10%
$194
CapEx
5%
$97
Vacancy
6%
$117
Maintenance
5%
$97
Other
0%
$0