Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.01% first-year return on $142k initial cash invested.
-24.01%
Cash On Cash
1.11%
Cap Rate
0.19
DSCR
$2,104
Rent
-$2,832
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,104 income − $4,936 expenses = $2,832 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,739
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,104
Total Expenses
$4,936
Mortgage P&I
159%
$3,350
Property Taxes
38%
$795
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$210
CapEx
5%
$105
Vacancy
6%
$126
Maintenance
5%
$105
Other
0%
$0