Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.92% first-year return on $145k initial cash invested.
-16.92%
Cash On Cash
2.67%
Cap Rate
0.45
DSCR
$2,675
Rent
-$2,039
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,675 income − $4,714 expenses = $2,039 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,888
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,675
Total Expenses
$4,714
Mortgage P&I
129%
$3,438
Property Taxes
8%
$221
Home Insurance
10%
$279
HOA
3%
$80
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$160
Maintenance
5%
$134
Other
0%
$0