Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.5% first-year return on $144k initial cash invested.
-15.5%
Cash On Cash
3.24%
Cap Rate
0.52
DSCR
$3,456
Rent
-$1,864
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,456 income − $5,320 expenses = $1,864 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,873
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,456
Total Expenses
$5,320
Mortgage P&I
103%
$3,545
Property Taxes
18%
$629
Home Insurance
7%
$247
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0