Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.44% first-year return on $141k initial cash invested.
-13.44%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,610
Rent
-$1,576
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,610 income − $5,186 expenses = $1,576 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%
$6,702
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,610
Total Expenses
$5,186
Mortgage P&I
94%
$3,401
Property Taxes
17%
$611
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$217
Maintenance
5%
$180
Other
0%
$0