Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.51% first-year return on $143k initial cash invested.
-23.51%
Cash On Cash
1.63%
Cap Rate
0.26
DSCR
$2,304
Rent
-$2,792
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,304 income − $5,096 expenses = $2,792 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
7.0%
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
$2,304
Total Expenses
$5,096
Mortgage P&I
156%
$3,600
Property Taxes
28%
$653
Home Insurance
11%
$245
HOA
0%
$0
Property Management
10%
$230
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0