Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.95% first-year return on $141k initial cash invested.
-13.95%
Cash On Cash
3.39%
Cap Rate
0.56
DSCR
$3,487
Rent
-$1,639
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,487 income − $5,126 expenses = $1,639 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,716
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,487
Total Expenses
$5,126
Mortgage P&I
97%
$3,365
Property Taxes
18%
$615
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0