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 $141k initial cash invested.
-14.15%
Cash On Cash
3.58%
Cap Rate
0.58
DSCR
$3,676
Rent
-$1,665
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,676 income − $5,341 expenses = $1,665 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,723
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,676
Total Expenses
$5,341
Mortgage P&I
95%
$3,488
Property Taxes
20%
$723
Home Insurance
5%
$173
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0