Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.43% first-year return on $143k initial cash invested.
-26.43%
Cash On Cash
1.21%
Cap Rate
0.18
DSCR
$1,971
Rent
-$3,141
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,971 income − $5,112 expenses = $3,141 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,971
Total Expenses
$5,112
Mortgage P&I
189%
$3,727
Property Taxes
32%
$634
Home Insurance
12%
$238
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0