Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $142k initial cash invested.
-11.8%
Cash On Cash
3.85%
Cap Rate
0.65
DSCR
$4,313
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,313 income − $5,711 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,313
Total Expenses
$5,711
Mortgage P&I
78%
$3,354
Property Taxes
23%
$997
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$431
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0