Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.43% first-year return on $144k initial cash invested.
-14.43%
Cash On Cash
3.04%
Cap Rate
0.52
DSCR
$2,987
Rent
-$1,733
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,987 income − $4,720 expenses = $1,733 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,865
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,987
Total Expenses
$4,720
Mortgage P&I
111%
$3,322
Property Taxes
13%
$379
Home Insurance
8%
$243
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0