Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.99% first-year return on $143k initial cash invested.
-19.99%
Cash On Cash
1.91%
Cap Rate
0.32
DSCR
$2,686
Rent
-$2,379
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,686 income − $5,065 expenses = $2,379 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,686
Total Expenses
$5,065
Mortgage P&I
124%
$3,325
Property Taxes
30%
$804
Home Insurance
9%
$238
HOA
0%
$0
Property Management
10%
$269
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0