Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $141k initial cash invested.
-15.5%
Cash On Cash
2.97%
Cap Rate
0.5
DSCR
$3,440
Rent
-$1,817
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,440 income − $5,257 expenses = $1,817 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,700
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,440
Total Expenses
$5,257
Mortgage P&I
96%
$3,303
Property Taxes
24%
$829
Home Insurance
7%
$231
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0