Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.89% first-year return on $145k initial cash invested.
-14.89%
Cash On Cash
3.48%
Cap Rate
0.55
DSCR
$3,662
Rent
-$1,794
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,662 income − $5,456 expenses = $1,794 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,884
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,662
Total Expenses
$5,456
Mortgage P&I
99%
$3,610
Property Taxes
18%
$658
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$366
CapEx
5%
$183
Vacancy
6%
$220
Maintenance
5%
$183
Other
0%
$0