Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.03% first-year return on $143k initial cash invested.
-22.03%
Cash On Cash
1.53%
Cap Rate
0.26
DSCR
$2,303
Rent
-$2,616
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,303 income − $4,919 expenses = $2,616 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,303
Total Expenses
$4,919
Mortgage P&I
146%
$3,367
Property Taxes
28%
$639
Home Insurance
14%
$315
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0