Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.98% first-year return on $145k initial cash invested.
-11.98%
Cash On Cash
3.74%
Cap Rate
0.62
DSCR
$3,121
Rent
-$1,446
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,121 income − $4,567 expenses = $1,446 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,900
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,121
Total Expenses
$4,567
Mortgage P&I
110%
$3,440
Property Taxes
2%
$74
Home Insurance
8%
$242
HOA
0%
$0
Property Management
10%
$312
CapEx
5%
$156
Vacancy
6%
$187
Maintenance
5%
$156
Other
0%
$0