Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.07% first-year return on $145k initial cash invested.
-20.07%
Cash On Cash
2.56%
Cap Rate
0.39
DSCR
$2,403
Rent
-$2,423
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,403 income − $4,826 expenses = $2,423 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,403
Total Expenses
$4,826
Mortgage P&I
157%
$3,774
Property Taxes
8%
$186
Home Insurance
10%
$242
HOA
0%
$0
Property Management
10%
$240
CapEx
5%
$120
Vacancy
6%
$144
Maintenance
5%
$120
Other
0%
$0