Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -28.98% first-year return on $141k initial cash invested.
-28.98%
Cash On Cash
0.14%
Cap Rate
0.02
DSCR
$1,433
Rent
-$3,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,433 income − $4,831 expenses = $3,398 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,433
Total Expenses
$4,831
Mortgage P&I
237%
$3,402
Property Taxes
57%
$822
Home Insurance
16%
$234
HOA
0%
$0
Property Management
10%
$143
CapEx
5%
$72
Vacancy
6%
$86
Maintenance
5%
$72
Other
0%
$0