Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.57% first-year return on $143k initial cash invested.
-11.57%
Cash On Cash
3.92%
Cap Rate
0.65
DSCR
$3,367
Rent
-$1,375
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,367 income − $4,742 expenses = $1,375 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,367
Total Expenses
$4,742
Mortgage P&I
102%
$3,427
Property Taxes
6%
$202
Home Insurance
7%
$238
HOA
0%
$0
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0