Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.1% first-year return on $144k initial cash invested.
-22.1%
Cash On Cash
1.56%
Cap Rate
0.26
DSCR
$2,111
Rent
-$2,643
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,111 income − $4,754 expenses = $2,643 out of pocket
Investment Breakdown
|
Purchase Price
$684k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,835
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,111
Total Expenses
$4,754
Mortgage P&I
162%
$3,425
Property Taxes
25%
$534
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$211
CapEx
5%
$106
Vacancy
6%
$127
Maintenance
5%
$106
Other
0%
$0