Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.79% first-year return on $143k initial cash invested.
-20.79%
Cash On Cash
2.15%
Cap Rate
0.34
DSCR
$2,808
Rent
-$2,480
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $5,288 expenses = $2,480 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,815
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$5,288
Mortgage P&I
127%
$3,561
Property Taxes
27%
$751
Home Insurance
9%
$247
HOA
0%
$0
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0