Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.69% first-year return on $143k initial cash invested.
-20.69%
Cash On Cash
1.93%
Cap Rate
0.32
DSCR
$2,773
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,773 income − $5,245 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,826
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,773
Total Expenses
$5,245
Mortgage P&I
124%
$3,430
Property Taxes
30%
$823
Home Insurance
10%
$271
HOA
0%
$0
Property Management
10%
$277
CapEx
5%
$139
Vacancy
6%
$166
Maintenance
5%
$139
Other
0%
$0