Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.62% first-year return on $143k initial cash invested.
-16.62%
Cash On Cash
2.65%
Cap Rate
0.45
DSCR
$2,921
Rent
-$1,978
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,921 income − $4,899 expenses = $1,978 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,921
Total Expenses
$4,899
Mortgage P&I
114%
$3,336
Property Taxes
19%
$566
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$292
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0