Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.16% first-year return on $145k initial cash invested.
-15.16%
Cash On Cash
3.27%
Cap Rate
0.54
DSCR
$3,937
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,937 income − $5,770 expenses = $1,833 out of pocket
Investment Breakdown
|
Purchase Price
$691k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,908
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,937
Total Expenses
$5,770
Mortgage P&I
89%
$3,520
Property Taxes
25%
$992
Home Insurance
6%
$234
HOA
0%
$0
Property Management
10%
$394
CapEx
5%
$197
Vacancy
6%
$236
Maintenance
5%
$197
Other
0%
$0