Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.2% first-year return on $144k initial cash invested.
-16.2%
Cash On Cash
2.65%
Cap Rate
0.46
DSCR
$2,802
Rent
-$1,947
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,802 income − $4,749 expenses = $1,947 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,868
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,802
Total Expenses
$4,749
Mortgage P&I
119%
$3,321
Property Taxes
13%
$359
Home Insurance
12%
$341
HOA
0%
$0
Property Management
10%
$280
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0