Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.11% first-year return on $145k initial cash invested.
-17.11%
Cash On Cash
2.72%
Cap Rate
0.45
DSCR
$3,069
Rent
-$2,065
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,069 income − $5,134 expenses = $2,065 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,898
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,069
Total Expenses
$5,134
Mortgage P&I
113%
$3,475
Property Taxes
20%
$617
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$307
CapEx
5%
$153
Vacancy
6%
$184
Maintenance
5%
$153
Other
0%
$0