Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.53% first-year return on $141k initial cash invested.
-13.53%
Cash On Cash
3.59%
Cap Rate
0.59
DSCR
$3,746
Rent
-$1,586
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,746 income − $5,332 expenses = $1,586 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,746
Total Expenses
$5,332
Mortgage P&I
91%
$3,406
Property Taxes
19%
$710
Home Insurance
6%
$242
HOA
0%
$0
Property Management
10%
$375
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0