Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.72% first-year return on $144k initial cash invested.
-18.72%
Cash On Cash
2.28%
Cap Rate
0.38
DSCR
$2,539
Rent
-$2,245
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,539 income − $4,784 expenses = $2,245 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,854
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,539
Total Expenses
$4,784
Mortgage P&I
135%
$3,423
Property Taxes
17%
$428
Home Insurance
10%
$245
HOA
1%
$28
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0