Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.28% first-year return on $141k initial cash invested.
-12.28%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$3,727
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $5,173 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,727
Total Expenses
$5,173
Mortgage P&I
90%
$3,366
Property Taxes
16%
$600
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0