Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.75% first-year return on $143k initial cash invested.
-10.75%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,497
Rent
-$1,279
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,497 income − $4,776 expenses = $1,279 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,497
Total Expenses
$4,776
Mortgage P&I
98%
$3,431
Property Taxes
0%
$7
Home Insurance
7%
$238
HOA
5%
$190
Property Management
10%
$350
CapEx
5%
$175
Vacancy
6%
$210
Maintenance
5%
$175
Other
0%
$0