Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.84% first-year return on $143k initial cash invested.
-11.84%
Cash On Cash
4.2%
Cap Rate
0.66
DSCR
$3,711
Rent
-$1,409
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,711 income − $5,120 expenses = $1,409 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,711
Total Expenses
$5,120
Mortgage P&I
97%
$3,600
Property Taxes
7%
$259
Home Insurance
7%
$245
HOA
1%
$50
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0