Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $142k initial cash invested.
-13.15%
Cash On Cash
3.7%
Cap Rate
0.6
DSCR
$3,328
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,328 income − $4,886 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,328
Total Expenses
$4,886
Mortgage P&I
105%
$3,479
Property Taxes
8%
$278
Home Insurance
7%
$238
HOA
1%
$26
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0