Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.9% first-year return on $145k initial cash invested.
-11.9%
Cash On Cash
3.83%
Cap Rate
0.64
DSCR
$3,864
Rent
-$1,435
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,864 income − $5,299 expenses = $1,435 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,892
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,864
Total Expenses
$5,299
Mortgage P&I
89%
$3,444
Property Taxes
13%
$513
Home Insurance
7%
$254
HOA
2%
$84
Property Management
10%
$386
CapEx
5%
$193
Vacancy
6%
$232
Maintenance
5%
$193
Other
0%
$0