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 $144k initial cash invested.
-13.66%
Cash On Cash
3.45%
Cap Rate
0.57
DSCR
$3,086
Rent
-$1,642
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,086 income − $4,728 expenses = $1,642 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,870
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,086
Total Expenses
$4,728
Mortgage P&I
112%
$3,462
Property Taxes
7%
$224
Home Insurance
8%
$240
HOA
0%
$0
Property Management
10%
$309
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0