Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.97% first-year return on $144k initial cash invested.
-25.97%
Cash On Cash
0.7%
Cap Rate
0.12
DSCR
$1,364
Rent
-$3,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,364 income − $4,474 expenses = $3,110 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,842
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,364
Total Expenses
$4,474
Mortgage P&I
252%
$3,442
Property Taxes
31%
$426
Home Insurance
18%
$252
HOA
0%
$0
Property Management
10%
$136
CapEx
5%
$68
Vacancy
6%
$82
Maintenance
5%
$68
Other
0%
$0