Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $144k initial cash invested.
-12.32%
Cash On Cash
3.57%
Cap Rate
0.61
DSCR
$3,743
Rent
-$1,483
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,743 income − $5,226 expenses = $1,483 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,876
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,743
Total Expenses
$5,226
Mortgage P&I
89%
$3,344
Property Taxes
18%
$664
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$374
CapEx
5%
$187
Vacancy
6%
$225
Maintenance
5%
$187
Other
0%
$0