Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.4% first-year return on $143k initial cash invested.
-19.4%
Cash On Cash
2.64%
Cap Rate
0.42
DSCR
$4,036
Rent
-$2,318
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,036 income − $6,354 expenses = $2,318 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.0%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,036
Total Expenses
$6,354
Mortgage P&I
90%
$3,619
Property Taxes
28%
$1,147
Home Insurance
6%
$245
HOA
7%
$293
Property Management
10%
$404
CapEx
5%
$202
Vacancy
6%
$242
Maintenance
5%
$202
Other
0%
$0