Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $144k initial cash invested.
-14.14%
Cash On Cash
3.94%
Cap Rate
0.6
DSCR
$4,315
Rent
-$1,698
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,315 income − $6,013 expenses = $1,698 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,315
Total Expenses
$6,013
Mortgage P&I
87%
$3,733
Property Taxes
14%
$612
Home Insurance
6%
$245
HOA
7%
$300
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0