Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.35% first-year return on $143k initial cash invested.
-13.35%
Cash On Cash
3.58%
Cap Rate
0.6
DSCR
$4,233
Rent
-$1,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,233 income − $5,823 expenses = $1,590 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,233
Total Expenses
$5,823
Mortgage P&I
81%
$3,411
Property Taxes
25%
$1,068
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$423
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0