Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.86% first-year return on $144k initial cash invested.
-17.86%
Cash On Cash
2.41%
Cap Rate
0.4
DSCR
$2,256
Rent
-$2,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,256 income − $4,397 expenses = $2,141 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,256
Total Expenses
$4,397
Mortgage P&I
151%
$3,402
Property Taxes
7%
$168
Home Insurance
11%
$240
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$135
Maintenance
5%
$113
Other
0%
$0