Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.58% first-year return on $141k initial cash invested.
-18.58%
Cash On Cash
2.34%
Cap Rate
0.39
DSCR
$2,817
Rent
-$2,188
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,817 income − $5,005 expenses = $2,188 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,731
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,817
Total Expenses
$5,005
Mortgage P&I
119%
$3,359
Property Taxes
9%
$257
Home Insurance
9%
$241
HOA
15%
$415
Property Management
10%
$282
CapEx
5%
$141
Vacancy
6%
$169
Maintenance
5%
$141
Other
0%
$0