Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.47% first-year return on $141k initial cash invested.
-14.47%
Cash On Cash
3.16%
Cap Rate
0.53
DSCR
$2,790
Rent
-$1,706
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,790 income − $4,496 expenses = $1,706 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,737
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,790
Total Expenses
$4,496
Mortgage P&I
120%
$3,341
Property Taxes
7%
$207
Home Insurance
8%
$222
HOA
0%
$0
Property Management
10%
$279
CapEx
5%
$140
Vacancy
6%
$167
Maintenance
5%
$140
Other
0%
$0