Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.68% first-year return on $142k initial cash invested.
-20.68%
Cash On Cash
1.79%
Cap Rate
0.31
DSCR
$3,543
Rent
-$2,449
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,543 income − $5,992 expenses = $2,449 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,766
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,543
Total Expenses
$5,992
Mortgage P&I
93%
$3,284
Property Taxes
38%
$1,341
Home Insurance
7%
$240
HOA
6%
$206
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0