Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.54% first-year return on $144k initial cash invested.
-10.54%
Cash On Cash
4.08%
Cap Rate
0.68
DSCR
$3,489
Rent
-$1,268
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,489 income − $4,757 expenses = $1,268 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,877
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,489
Total Expenses
$4,757
Mortgage P&I
98%
$3,432
Property Taxes
5%
$163
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0