Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.62% first-year return on $145k initial cash invested.
-11.62%
Cash On Cash
4.25%
Cap Rate
0.68
DSCR
$4,589
Rent
-$1,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,589 income − $5,992 expenses = $1,403 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,901
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,589
Total Expenses
$5,992
Mortgage P&I
79%
$3,618
Property Taxes
19%
$893
Home Insurance
6%
$254
HOA
1%
$35
Property Management
10%
$459
CapEx
5%
$229
Vacancy
6%
$275
Maintenance
5%
$229
Other
0%
$0