Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.29% first-year return on $141k initial cash invested.
-27.29%
Cash On Cash
0.98%
Cap Rate
0.15
DSCR
$1,814
Rent
-$3,211
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,814 income − $5,025 expenses = $3,211 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,724
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,814
Total Expenses
$5,025
Mortgage P&I
202%
$3,667
Property Taxes
35%
$641
Home Insurance
14%
$245
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0