Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.01% first-year return on $143k initial cash invested.
-15.01%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,119
Rent
-$1,783
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,119 income − $4,902 expenses = $1,783 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,119
Total Expenses
$4,902
Mortgage P&I
109%
$3,402
Property Taxes
14%
$433
Home Insurance
8%
$238
HOA
1%
$18
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0