Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.14% first-year return on $143k initial cash invested.
-15.14%
Cash On Cash
3.27%
Cap Rate
0.53
DSCR
$3,467
Rent
-$1,805
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,467 income − $5,272 expenses = $1,805 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,811
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,467
Total Expenses
$5,272
Mortgage P&I
101%
$3,486
Property Taxes
18%
$640
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0