Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $143k initial cash invested.
-10.59%
Cash On Cash
4.11%
Cap Rate
0.68
DSCR
$3,305
Rent
-$1,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,305 income − $4,563 expenses = $1,258 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
$3,305
Total Expenses
$4,563
Mortgage P&I
103%
$3,416
Property Taxes
2%
$51
Home Insurance
7%
$238
HOA
0%
$0
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0