Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.47% first-year return on $145k initial cash invested.
-17.47%
Cash On Cash
2.92%
Cap Rate
0.46
DSCR
$3,208
Rent
-$2,107
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,208 income − $5,315 expenses = $2,107 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,208
Total Expenses
$5,315
Mortgage P&I
113%
$3,621
Property Taxes
19%
$620
Home Insurance
8%
$241
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0