Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.07% first-year return on $143k initial cash invested.
-18.07%
Cash On Cash
3.03%
Cap Rate
0.46
DSCR
$3,160
Rent
-$2,151
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,160 income − $5,311 expenses = $2,151 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,803
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,160
Total Expenses
$5,311
Mortgage P&I
118%
$3,713
Property Taxes
17%
$535
Home Insurance
8%
$241
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0