Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.14% first-year return on $142k initial cash invested.
-14.14%
Cash On Cash
3.33%
Cap Rate
0.56
DSCR
$3,591
Rent
-$1,673
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,591 income − $5,264 expenses = $1,673 out of pocket
Investment Breakdown
|
Purchase Price
$676k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,760
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,591
Total Expenses
$5,264
Mortgage P&I
94%
$3,369
Property Taxes
20%
$723
Home Insurance
7%
$238
HOA
0%
$0
Property Management
10%
$359
CapEx
5%
$180
Vacancy
6%
$215
Maintenance
5%
$180
Other
0%
$0