Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.17% first-year return on $144k initial cash invested.
-12.17%
Cash On Cash
3.8%
Cap Rate
0.63
DSCR
$4,128
Rent
-$1,462
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,128 income − $5,590 expenses = $1,462 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,867
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,128
Total Expenses
$5,590
Mortgage P&I
83%
$3,432
Property Taxes
16%
$670
Home Insurance
6%
$240
HOA
4%
$175
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0