Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.88% first-year return on $145k initial cash invested.
-28.88%
Cash On Cash
0.23%
Cap Rate
0.04
DSCR
$2,263
Rent
-$3,489
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,263 income − $5,752 expenses = $3,489 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,263
Total Expenses
$5,752
Mortgage P&I
155%
$3,506
Property Taxes
63%
$1,416
Home Insurance
11%
$242
HOA
0%
$0
Property Management
10%
$226
CapEx
5%
$113
Vacancy
6%
$136
Maintenance
5%
$113
Other
0%
$0