Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.12% first-year return on $143k initial cash invested.
-17.12%
Cash On Cash
2.73%
Cap Rate
0.45
DSCR
$3,551
Rent
-$2,035
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,551 income − $5,586 expenses = $2,035 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,551
Total Expenses
$5,586
Mortgage P&I
96%
$3,404
Property Taxes
29%
$1,022
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$355
CapEx
5%
$178
Vacancy
6%
$213
Maintenance
5%
$178
Other
0%
$0