Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.77% first-year return on $142k initial cash invested.
-19.77%
Cash On Cash
2.39%
Cap Rate
0.38
DSCR
$3,639
Rent
-$2,348
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $5,987 expenses = $2,348 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$136k
Closing costs
1%
$6,785
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,639
Total Expenses
$5,987
Mortgage P&I
97%
$3,517
Property Taxes
23%
$836
Home Insurance
8%
$298
HOA
11%
$390
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0