Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.15% first-year return on $144k initial cash invested.
-14.15%
Cash On Cash
3.39%
Cap Rate
0.55
DSCR
$2,765
Rent
-$1,696
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,765 income − $4,461 expenses = $1,696 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,765
Total Expenses
$4,461
Mortgage P&I
126%
$3,494
Property Taxes
0%
$9
Home Insurance
9%
$240
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0