Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.1% first-year return on $142k initial cash invested.
-25.1%
Cash On Cash
1.19%
Cap Rate
0.19
DSCR
$2,321
Rent
-$2,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,321 income − $5,299 expenses = $2,978 out of pocket
Investment Breakdown
|
Purchase Price
$678k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,779
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,321
Total Expenses
$5,299
Mortgage P&I
152%
$3,534
Property Taxes
40%
$917
Home Insurance
11%
$245
HOA
0%
$0
Property Management
10%
$232
CapEx
5%
$116
Vacancy
6%
$139
Maintenance
5%
$116
Other
0%
$0