Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.8% first-year return on $142k initial cash invested.
-26.8%
Cash On Cash
0.92%
Cap Rate
0.14
DSCR
$2,310
Rent
-$3,169
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,310 income − $5,479 expenses = $3,169 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,757
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,310
Total Expenses
$5,479
Mortgage P&I
155%
$3,569
Property Taxes
26%
$597
Home Insurance
12%
$269
HOA
19%
$442
Property Management
10%
$231
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0