Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.02% first-year return on $141k initial cash invested.
-16.02%
Cash On Cash
2.89%
Cap Rate
0.49
DSCR
$3,457
Rent
-$1,888
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,457 income − $5,345 expenses = $1,888 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,735
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,457
Total Expenses
$5,345
Mortgage P&I
96%
$3,335
Property Taxes
24%
$814
Home Insurance
7%
$242
HOA
2%
$55
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0