Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.58% first-year return on $141k initial cash invested.
-10.58%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$3,225
Rent
-$1,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,225 income − $4,470 expenses = $1,245 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,225
Total Expenses
$4,470
Mortgage P&I
103%
$3,337
Property Taxes
2%
$54
Home Insurance
7%
$241
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$194
Maintenance
5%
$161
Other
0%
$0