Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.33% first-year return on $143k initial cash invested.
-19.33%
Cash On Cash
2.8%
Cap Rate
0.42
DSCR
$3,021
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,021 income − $5,331 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$683k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$137k
Closing costs
1%
$6,829
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,021
Total Expenses
$5,331
Mortgage P&I
124%
$3,750
Property Taxes
8%
$248
Home Insurance
18%
$548
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0