Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.43% first-year return on $143k initial cash invested.
-19.43%
Cash On Cash
2.34%
Cap Rate
0.38
DSCR
$3,330
Rent
-$2,317
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,330 income − $5,647 expenses = $2,317 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,814
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,330
Total Expenses
$5,647
Mortgage P&I
104%
$3,479
Property Taxes
32%
$1,058
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$166
Vacancy
6%
$200
Maintenance
5%
$166
Other
0%
$0