Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.21% first-year return on $143k initial cash invested.
-13.21%
Cash On Cash
3.3%
Cap Rate
0.57
DSCR
$2,936
Rent
-$1,571
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,936 income − $4,507 expenses = $1,571 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,795
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,936
Total Expenses
$4,507
Mortgage P&I
112%
$3,291
Property Taxes
6%
$182
Home Insurance
8%
$245
HOA
1%
$25
Property Management
10%
$294
CapEx
5%
$147
Vacancy
6%
$176
Maintenance
5%
$147
Other
0%
$0