Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.15% first-year return on $145k initial cash invested.
-13.15%
Cash On Cash
3.52%
Cap Rate
0.6
DSCR
$4,292
Rent
-$1,589
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,292 income − $5,881 expenses = $1,589 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,907
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,292
Total Expenses
$5,881
Mortgage P&I
79%
$3,401
Property Taxes
26%
$1,123
Home Insurance
6%
$240
HOA
0%
$0
Property Management
10%
$429
CapEx
5%
$215
Vacancy
6%
$258
Maintenance
5%
$215
Other
0%
$0