Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.41% first-year return on $145k initial cash invested.
-19.41%
Cash On Cash
2.19%
Cap Rate
0.37
DSCR
$3,100
Rent
-$2,352
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,100 income − $5,452 expenses = $2,352 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,100
Total Expenses
$5,452
Mortgage P&I
112%
$3,463
Property Taxes
20%
$629
Home Insurance
8%
$245
HOA
10%
$309
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0