Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.66% first-year return on $141k initial cash invested.
-13.66%
Cash On Cash
3.36%
Cap Rate
0.57
DSCR
$3,366
Rent
-$1,604
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,366 income − $4,970 expenses = $1,604 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,366
Total Expenses
$4,970
Mortgage P&I
98%
$3,314
Property Taxes
16%
$541
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0