Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $141k initial cash invested.
-12.94%
Cash On Cash
3.91%
Cap Rate
0.62
DSCR
$3,980
Rent
-$1,524
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,980 income − $5,504 expenses = $1,524 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,729
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,980
Total Expenses
$5,504
Mortgage P&I
88%
$3,516
Property Taxes
15%
$608
Home Insurance
6%
$245
HOA
3%
$100
Property Management
10%
$398
CapEx
5%
$199
Vacancy
6%
$239
Maintenance
5%
$199
Other
0%
$0