Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.66% first-year return on $145k initial cash invested.
-18.66%
Cash On Cash
2.85%
Cap Rate
0.44
DSCR
$3,827
Rent
-$2,250
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,827 income − $6,077 expenses = $2,250 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,827
Total Expenses
$6,077
Mortgage P&I
97%
$3,698
Property Taxes
28%
$1,065
Home Insurance
6%
$241
HOA
2%
$78
Property Management
10%
$383
CapEx
5%
$191
Vacancy
6%
$230
Maintenance
5%
$191
Other
0%
$0