Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.04% first-year return on $143k initial cash invested.
-17.04%
Cash On Cash
3.36%
Cap Rate
0.51
DSCR
$3,543
Rent
-$2,024
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $5,567 expenses = $2,024 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,787
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,543
Total Expenses
$5,567
Mortgage P&I
106%
$3,747
Property Taxes
19%
$671
Home Insurance
6%
$228
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0