Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.18% first-year return on $143k initial cash invested.
-15.18%
Cash On Cash
3.16%
Cap Rate
0.52
DSCR
$3,238
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,238 income − $5,043 expenses = $1,805 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,793
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,238
Total Expenses
$5,043
Mortgage P&I
106%
$3,431
Property Taxes
10%
$335
Home Insurance
8%
$243
HOA
6%
$192
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0