Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $141k initial cash invested.
-15.75%
Cash On Cash
3.08%
Cap Rate
0.52
DSCR
$4,652
Rent
-$1,849
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,652 income − $6,501 expenses = $1,849 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,709
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,652
Total Expenses
$6,501
Mortgage P&I
72%
$3,336
Property Taxes
18%
$834
Home Insurance
5%
$242
HOA
19%
$879
Property Management
10%
$465
CapEx
5%
$233
Vacancy
6%
$279
Maintenance
5%
$233
Other
0%
$0