Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.75% first-year return on $144k initial cash invested.
-15.75%
Cash On Cash
2.86%
Cap Rate
0.49
DSCR
$3,156
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,156 income − $5,044 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$685k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,850
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,156
Total Expenses
$5,044
Mortgage P&I
107%
$3,365
Property Taxes
18%
$563
Home Insurance
8%
$240
HOA
2%
$55
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0