Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.16% first-year return on $141k initial cash invested.
-14.16%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,772
Rent
-$1,664
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,772 income − $5,436 expenses = $1,664 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,772
Total Expenses
$5,436
Mortgage P&I
89%
$3,374
Property Taxes
15%
$574
Home Insurance
7%
$245
HOA
7%
$262
Property Management
10%
$377
CapEx
5%
$189
Vacancy
6%
$226
Maintenance
5%
$189
Other
0%
$0