Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.51% first-year return on $143k initial cash invested.
-20.51%
Cash On Cash
1.88%
Cap Rate
0.31
DSCR
$1,951
Rent
-$2,440
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,951 income − $4,391 expenses = $2,440 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,951
Total Expenses
$4,391
Mortgage P&I
175%
$3,407
Property Taxes
12%
$238
Home Insurance
12%
$238
HOA
0%
$0
Property Management
10%
$195
CapEx
5%
$98
Vacancy
6%
$117
Maintenance
5%
$98
Other
0%
$0