Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.58% first-year return on $143k initial cash invested.
-20.58%
Cash On Cash
1.9%
Cap Rate
0.32
DSCR
$2,237
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,237 income − $4,686 expenses = $2,449 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,237
Total Expenses
$4,686
Mortgage P&I
153%
$3,416
Property Taxes
20%
$450
Home Insurance
11%
$238
HOA
0%
$0
Property Management
10%
$224
CapEx
5%
$112
Vacancy
6%
$134
Maintenance
5%
$112
Other
0%
$0