Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.33% first-year return on $141k initial cash invested.
-20.33%
Cash On Cash
2.13%
Cap Rate
0.34
DSCR
$2,041
Rent
-$2,385
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,041 income − $4,426 expenses = $2,385 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,041
Total Expenses
$4,426
Mortgage P&I
170%
$3,471
Property Taxes
9%
$180
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$204
CapEx
5%
$102
Vacancy
6%
$122
Maintenance
5%
$102
Other
0%
$0