Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.59% first-year return on $141k initial cash invested.
-17.59%
Cash On Cash
2.5%
Cap Rate
0.42
DSCR
$2,787
Rent
-$2,062
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,787 income − $4,849 expenses = $2,062 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
$2,787
Total Expenses
$4,849
Mortgage P&I
119%
$3,316
Property Taxes
21%
$585
Home Insurance
8%
$224
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0