Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.57% first-year return on $141k initial cash invested.
-17.57%
Cash On Cash
2.66%
Cap Rate
0.44
DSCR
$2,955
Rent
-$2,071
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,955 income − $5,026 expenses = $2,071 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,734
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,955
Total Expenses
$5,026
Mortgage P&I
116%
$3,414
Property Taxes
20%
$605
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$296
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0