Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.76% first-year return on $146k initial cash invested.
-13.76%
Cash On Cash
3.23%
Cap Rate
0.55
DSCR
$3,437
Rent
-$1,670
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,437 income − $5,107 expenses = $1,670 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,934
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,437
Total Expenses
$5,107
Mortgage P&I
98%
$3,366
Property Taxes
14%
$486
Home Insurance
7%
$256
HOA
3%
$105
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0