Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.59% first-year return on $145k initial cash invested.
-10.59%
Cash On Cash
4.02%
Cap Rate
0.68
DSCR
$4,093
Rent
-$1,282
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,093 income − $5,375 expenses = $1,282 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,920
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,093
Total Expenses
$5,375
Mortgage P&I
83%
$3,394
Property Taxes
16%
$675
Home Insurance
6%
$241
HOA
0%
$0
Property Management
10%
$409
CapEx
5%
$205
Vacancy
6%
$246
Maintenance
5%
$205
Other
0%
$0