Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $143k initial cash invested.
-15.75%
Cash On Cash
3.04%
Cap Rate
0.5
DSCR
$2,917
Rent
-$1,876
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,917 income − $4,793 expenses = $1,876 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,917
Total Expenses
$4,793
Mortgage P&I
118%
$3,452
Property Taxes
11%
$315
Home Insurance
8%
$242
HOA
1%
$25
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0