Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.13% first-year return on $143k initial cash invested.
-13.13%
Cash On Cash
3.64%
Cap Rate
0.6
DSCR
$3,599
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,599 income − $5,163 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,807
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,599
Total Expenses
$5,163
Mortgage P&I
96%
$3,451
Property Taxes
12%
$425
Home Insurance
8%
$276
HOA
2%
$75
Property Management
10%
$360
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0