Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.92% first-year return on $141k initial cash invested.
-15.92%
Cash On Cash
2.85%
Cap Rate
0.48
DSCR
$2,779
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,779 income − $4,646 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,703
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,779
Total Expenses
$4,646
Mortgage P&I
120%
$3,322
Property Taxes
14%
$382
Home Insurance
8%
$219
HOA
0%
$0
Property Management
10%
$278
CapEx
5%
$139
Vacancy
6%
$167
Maintenance
5%
$139
Other
0%
$0