Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.12% first-year return on $145k initial cash invested.
-18.12%
Cash On Cash
2.45%
Cap Rate
0.41
DSCR
$2,420
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,420 income − $4,608 expenses = $2,188 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,420
Total Expenses
$4,608
Mortgage P&I
144%
$3,475
Property Taxes
11%
$262
Home Insurance
10%
$242
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0