Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.16% first-year return on $141k initial cash invested.
-13.16%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$3,648
Rent
-$1,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,648 income − $5,193 expenses = $1,545 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,708
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,648
Total Expenses
$5,193
Mortgage P&I
90%
$3,295
Property Taxes
18%
$641
Home Insurance
6%
$236
HOA
2%
$73
Property Management
10%
$365
CapEx
5%
$182
Vacancy
6%
$219
Maintenance
5%
$182
Other
0%
$0