Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.95% first-year return on $143k initial cash invested.
-17.95%
Cash On Cash
2.57%
Cap Rate
0.42
DSCR
$2,902
Rent
-$2,133
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,902 income − $5,035 expenses = $2,133 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
$2,902
Total Expenses
$5,035
Mortgage P&I
119%
$3,443
Property Taxes
21%
$600
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$290
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0