Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.46% first-year return on $141k initial cash invested.
-22.46%
Cash On Cash
2.08%
Cap Rate
0.32
DSCR
$2,843
Rent
-$2,633
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,843 income − $5,476 expenses = $2,633 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,699
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,843
Total Expenses
$5,476
Mortgage P&I
128%
$3,652
Property Taxes
28%
$810
Home Insurance
8%
$234
HOA
1%
$41
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$171
Maintenance
5%
$142
Other
0%
$0