Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.12% first-year return on $143k initial cash invested.
-21.12%
Cash On Cash
2.21%
Cap Rate
0.35
DSCR
$2,846
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,846 income − $5,359 expenses = $2,513 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,846
Total Expenses
$5,359
Mortgage P&I
127%
$3,625
Property Taxes
27%
$756
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$285
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0