Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.42% first-year return on $143k initial cash invested.
-18.42%
Cash On Cash
2.75%
Cap Rate
0.43
DSCR
$3,173
Rent
-$2,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,173 income − $5,364 expenses = $2,191 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,796
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,173
Total Expenses
$5,364
Mortgage P&I
113%
$3,588
Property Taxes
20%
$636
Home Insurance
7%
$236
HOA
2%
$79
Property Management
10%
$317
CapEx
5%
$159
Vacancy
6%
$190
Maintenance
5%
$159
Other
0%
$0