Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $144k initial cash invested.
-17.93%
Cash On Cash
2.79%
Cap Rate
0.44
DSCR
$2,741
Rent
-$2,156
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,741 income − $4,897 expenses = $2,156 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,872
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,741
Total Expenses
$4,897
Mortgage P&I
132%
$3,619
Property Taxes
11%
$312
Home Insurance
9%
$254
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0