Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.54% first-year return on $143k initial cash invested.
-21.54%
Cash On Cash
1.78%
Cap Rate
0.29
DSCR
$2,426
Rent
-$2,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,426 income − $4,984 expenses = $2,558 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,426
Total Expenses
$4,984
Mortgage P&I
142%
$3,444
Property Taxes
21%
$515
Home Insurance
14%
$348
HOA
2%
$46
Property Management
10%
$243
CapEx
5%
$121
Vacancy
6%
$146
Maintenance
5%
$121
Other
0%
$0