Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.55% first-year return on $141k initial cash invested.
-14.55%
Cash On Cash
3.22%
Cap Rate
0.54
DSCR
$3,710
Rent
-$1,713
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,710 income − $5,423 expenses = $1,713 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,710
Total Expenses
$5,423
Mortgage P&I
90%
$3,333
Property Taxes
24%
$886
Home Insurance
6%
$238
HOA
0%
$0
Property Management
10%
$371
CapEx
5%
$186
Vacancy
6%
$223
Maintenance
5%
$186
Other
0%
$0