Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.26% first-year return on $143k initial cash invested.
-15.26%
Cash On Cash
3.11%
Cap Rate
0.52
DSCR
$3,183
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,183 income − $5,006 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,827
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,183
Total Expenses
$5,006
Mortgage P&I
108%
$3,431
Property Taxes
16%
$508
Home Insurance
8%
$240
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0