Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.81% first-year return on $143k initial cash invested.
-12.81%
Cash On Cash
3.51%
Cap Rate
0.59
DSCR
$3,397
Rent
-$1,526
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,397 income − $4,923 expenses = $1,526 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,805
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,397
Total Expenses
$4,923
Mortgage P&I
99%
$3,348
Property Taxes
13%
$431
Home Insurance
7%
$240
HOA
1%
$20
Property Management
10%
$340
CapEx
5%
$170
Vacancy
6%
$204
Maintenance
5%
$170
Other
0%
$0