Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.2% first-year return on $143k initial cash invested.
-10.2%
Cash On Cash
4.21%
Cap Rate
0.71
DSCR
$4,486
Rent
-$1,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,486 income − $5,701 expenses = $1,215 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,808
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,486
Total Expenses
$5,701
Mortgage P&I
75%
$3,380
Property Taxes
13%
$567
Home Insurance
5%
$245
HOA
8%
$343
Property Management
10%
$449
CapEx
5%
$224
Vacancy
6%
$269
Maintenance
5%
$224
Other
0%
$0