Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.65% first-year return on $143k initial cash invested.
-11.65%
Cash On Cash
3.77%
Cap Rate
0.64
DSCR
$3,811
Rent
-$1,384
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,811 income − $5,195 expenses = $1,384 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,786
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,811
Total Expenses
$5,195
Mortgage P&I
87%
$3,324
Property Taxes
17%
$645
Home Insurance
6%
$234
HOA
0%
$0
Property Management
10%
$381
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0