Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.36% first-year return on $142k initial cash invested.
-13.36%
Cash On Cash
4.19%
Cap Rate
0.64
DSCR
$4,923
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,923 income − $6,505 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,769
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,923
Total Expenses
$6,505
Mortgage P&I
75%
$3,702
Property Taxes
14%
$691
Home Insurance
5%
$248
HOA
12%
$585
Property Management
10%
$492
CapEx
5%
$246
Vacancy
6%
$295
Maintenance
5%
$246
Other
0%
$0