Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.54% first-year return on $142k initial cash invested.
-17.54%
Cash On Cash
2.61%
Cap Rate
0.43
DSCR
$2,384
Rent
-$2,076
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,384 income − $4,460 expenses = $2,076 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,765
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,384
Total Expenses
$4,460
Mortgage P&I
144%
$3,427
Property Taxes
7%
$169
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$238
CapEx
5%
$119
Vacancy
6%
$143
Maintenance
5%
$119
Other
0%
$0