Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.26% first-year return on $141k initial cash invested.
-13.26%
Cash On Cash
3.62%
Cap Rate
0.6
DSCR
$3,917
Rent
-$1,563
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,917 income − $5,480 expenses = $1,563 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,917
Total Expenses
$5,480
Mortgage P&I
87%
$3,396
Property Taxes
19%
$752
Home Insurance
6%
$244
HOA
2%
$69
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0