Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.54% first-year return on $144k initial cash invested.
-20.54%
Cash On Cash
2.12%
Cap Rate
0.34
DSCR
$2,741
Rent
-$2,472
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $5,213 expenses = $2,472 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,878
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$5,213
Mortgage P&I
129%
$3,548
Property Taxes
26%
$701
Home Insurance
9%
$252
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0