Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.77% first-year return on $143k initial cash invested.
-8.77%
Cash On Cash
4.51%
Cap Rate
0.75
DSCR
$3,920
Rent
-$1,044
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,920 income − $4,964 expenses = $1,044 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,920
Total Expenses
$4,964
Mortgage P&I
87%
$3,406
Property Taxes
8%
$301
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0