Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.63% first-year return on $144k initial cash invested.
-12.63%
Cash On Cash
3.85%
Cap Rate
0.62
DSCR
$3,854
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,854 income − $5,367 expenses = $1,513 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,847
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,854
Total Expenses
$5,367
Mortgage P&I
91%
$3,518
Property Taxes
16%
$605
Home Insurance
6%
$242
HOA
0%
$0
Property Management
10%
$385
CapEx
5%
$193
Vacancy
6%
$231
Maintenance
5%
$193
Other
0%
$0