Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.3% first-year return on $143k initial cash invested.
-12.3%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$4,154
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,154 income − $5,618 expenses = $1,464 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,799
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,154
Total Expenses
$5,618
Mortgage P&I
82%
$3,398
Property Taxes
16%
$645
Home Insurance
6%
$238
HOA
6%
$257
Property Management
10%
$415
CapEx
5%
$208
Vacancy
6%
$249
Maintenance
5%
$208
Other
0%
$0