Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.59% first-year return on $141k initial cash invested.
-11.59%
Cash On Cash
4.63%
Cap Rate
0.7
DSCR
$4,500
Rent
-$1,364
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,500 income − $5,864 expenses = $1,364 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,726
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,500
Total Expenses
$5,864
Mortgage P&I
83%
$3,735
Property Taxes
16%
$718
Home Insurance
5%
$241
HOA
0%
$0
Property Management
10%
$450
CapEx
5%
$225
Vacancy
6%
$270
Maintenance
5%
$225
Other
0%
$0