Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $144k initial cash invested.
-11.62%
Cash On Cash
3.79%
Cap Rate
0.64
DSCR
$3,628
Rent
-$1,398
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,628 income − $5,026 expenses = $1,398 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,875
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,628
Total Expenses
$5,026
Mortgage P&I
93%
$3,386
Property Taxes
14%
$505
Home Insurance
5%
$192
HOA
0%
$0
Property Management
10%
$363
CapEx
5%
$181
Vacancy
6%
$218
Maintenance
5%
$181
Other
0%
$0