Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.76% first-year return on $142k initial cash invested.
-12.76%
Cash On Cash
3.77%
Cap Rate
0.62
DSCR
$4,328
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,328 income − $5,841 expenses = $1,513 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,775
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,328
Total Expenses
$5,841
Mortgage P&I
79%
$3,425
Property Taxes
24%
$1,053
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$433
CapEx
5%
$216
Vacancy
6%
$260
Maintenance
5%
$216
Other
0%
$0