Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.9% first-year return on $143k initial cash invested.
-15.9%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$3,665
Rent
-$1,890
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,665 income − $5,555 expenses = $1,890 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,791
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,665
Total Expenses
$5,555
Mortgage P&I
96%
$3,503
Property Taxes
17%
$640
Home Insurance
7%
$242
HOA
6%
$218
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0