Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $143k initial cash invested.
-13.8%
Cash On Cash
3.4%
Cap Rate
0.56
DSCR
$3,003
Rent
-$1,640
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $4,643 expenses = $1,640 out of pocket
Investment Breakdown
|
Purchase Price
$679k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,790
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,003
Total Expenses
$4,643
Mortgage P&I
114%
$3,413
Property Taxes
7%
$212
Home Insurance
8%
$238
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0