Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.99% first-year return on $141k initial cash invested.
-11.99%
Cash On Cash
3.84%
Cap Rate
0.64
DSCR
$4,463
Rent
-$1,405
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,463 income − $5,868 expenses = $1,405 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,697
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,463
Total Expenses
$5,868
Mortgage P&I
75%
$3,326
Property Taxes
25%
$1,137
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$446
CapEx
5%
$223
Vacancy
6%
$268
Maintenance
5%
$223
Other
0%
$0