Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.24% first-year return on $141k initial cash invested.
-19.24%
Cash On Cash
2.4%
Cap Rate
0.39
DSCR
$2,434
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,434 income − $4,694 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$671k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,711
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,434
Total Expenses
$4,694
Mortgage P&I
143%
$3,478
Property Taxes
14%
$345
Home Insurance
10%
$238
HOA
0%
$0
Property Management
10%
$243
CapEx
5%
$122
Vacancy
6%
$146
Maintenance
5%
$122
Other
0%
$0