Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.14% first-year return on $142k initial cash invested.
-22.14%
Cash On Cash
2.2%
Cap Rate
0.33
DSCR
$2,958
Rent
-$2,623
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,958 income − $5,581 expenses = $2,623 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,958
Total Expenses
$5,581
Mortgage P&I
126%
$3,717
Property Taxes
29%
$858
Home Insurance
8%
$237
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0