Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.88% first-year return on $141k initial cash invested.
-17.88%
Cash On Cash
2.59%
Cap Rate
0.43
DSCR
$3,341
Rent
-$2,095
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,341 income − $5,436 expenses = $2,095 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,696
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,341
Total Expenses
$5,436
Mortgage P&I
101%
$3,375
Property Taxes
10%
$346
Home Insurance
7%
$238
HOA
18%
$609
Property Management
10%
$334
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0