Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.56% first-year return on $141k initial cash invested.
-10.56%
Cash On Cash
3.94%
Cap Rate
0.68
DSCR
$3,836
Rent
-$1,238
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,836 income − $5,074 expenses = $1,238 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,836
Total Expenses
$5,074
Mortgage P&I
85%
$3,247
Property Taxes
11%
$428
Home Insurance
6%
$234
HOA
4%
$167
Property Management
10%
$384
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0