Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.53% first-year return on $144k initial cash invested.
-27.53%
Cash On Cash
0.49%
Cap Rate
0.08
DSCR
$1,615
Rent
-$3,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,615 income − $4,922 expenses = $3,307 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,864
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,615
Total Expenses
$4,922
Mortgage P&I
217%
$3,508
Property Taxes
45%
$731
Home Insurance
16%
$262
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0