Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.96% first-year return on $144k initial cash invested.
-14.96%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$4,034
Rent
-$1,795
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,034 income − $5,829 expenses = $1,795 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,855
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,034
Total Expenses
$5,829
Mortgage P&I
84%
$3,398
Property Taxes
24%
$987
Home Insurance
6%
$252
HOA
4%
$143
Property Management
10%
$403
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0