Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.97% first-year return on $145k initial cash invested.
-10.97%
Cash On Cash
4.15%
Cap Rate
0.68
DSCR
$4,324
Rent
-$1,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,324 income − $5,648 expenses = $1,324 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%
$6,897
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,324
Total Expenses
$5,648
Mortgage P&I
81%
$3,491
Property Taxes
13%
$583
Home Insurance
6%
$252
HOA
5%
$199
Property Management
10%
$432
CapEx
5%
$216
Vacancy
6%
$259
Maintenance
5%
$216
Other
0%
$0