Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.31% first-year return on $143k initial cash invested.
-17.31%
Cash On Cash
2.81%
Cap Rate
0.46
DSCR
$3,185
Rent
-$2,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,185 income − $5,243 expenses = $2,058 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,794
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,185
Total Expenses
$5,243
Mortgage P&I
110%
$3,489
Property Taxes
21%
$682
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$318
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0