Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.9% first-year return on $142k initial cash invested.
-13.9%
Cash On Cash
3.41%
Cap Rate
0.57
DSCR
$3,939
Rent
-$1,648
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,939 income − $5,587 expenses = $1,648 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,774
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,939
Total Expenses
$5,587
Mortgage P&I
86%
$3,375
Property Taxes
23%
$925
Home Insurance
6%
$229
HOA
1%
$34
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0