Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.91% first-year return on $144k initial cash invested.
-20.91%
Cash On Cash
1.97%
Cap Rate
0.32
DSCR
$3,321
Rent
-$2,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,321 income − $5,834 expenses = $2,513 out of pocket
Investment Breakdown
|
Purchase Price
$687k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,869
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,321
Total Expenses
$5,834
Mortgage P&I
105%
$3,472
Property Taxes
37%
$1,237
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$332
CapEx
5%
$166
Vacancy
6%
$199
Maintenance
5%
$166
Other
0%
$0