Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.95% first-year return on $143k initial cash invested.
-20.95%
Cash On Cash
1.93%
Cap Rate
0.31
DSCR
$2,079
Rent
-$2,493
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,079 income − $4,572 expenses = $2,493 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,800
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,079
Total Expenses
$4,572
Mortgage P&I
168%
$3,483
Property Taxes
15%
$310
Home Insurance
11%
$238
HOA
0%
$0
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0