Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.07% first-year return on $145k initial cash invested.
-14.07%
Cash On Cash
3.31%
Cap Rate
0.55
DSCR
$3,387
Rent
-$1,694
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,387 income − $5,081 expenses = $1,694 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,881
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,387
Total Expenses
$5,081
Mortgage P&I
101%
$3,425
Property Taxes
13%
$444
Home Insurance
7%
$252
HOA
2%
$80
Property Management
10%
$339
CapEx
5%
$169
Vacancy
6%
$203
Maintenance
5%
$169
Other
0%
$0