Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $141k initial cash invested.
-8.98%
Cash On Cash
4.67%
Cap Rate
0.75
DSCR
$3,961
Rent
-$1,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,961 income − $5,019 expenses = $1,058 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,961
Total Expenses
$5,019
Mortgage P&I
88%
$3,477
Property Taxes
7%
$276
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0