Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.46% first-year return on $143k initial cash invested.
-12.46%
Cash On Cash
3.92%
Cap Rate
0.64
DSCR
$4,239
Rent
-$1,490
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,239 income − $5,729 expenses = $1,490 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,833
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,239
Total Expenses
$5,729
Mortgage P&I
83%
$3,512
Property Taxes
15%
$640
Home Insurance
6%
$245
HOA
5%
$230
Property Management
10%
$424
CapEx
5%
$212
Vacancy
6%
$254
Maintenance
5%
$212
Other
0%
$0