Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.76% first-year return on $143k initial cash invested.
-24.76%
Cash On Cash
1.05%
Cap Rate
0.17
DSCR
$2,171
Rent
-$2,956
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,171 income − $5,127 expenses = $2,956 out of pocket
Investment Breakdown
|
Purchase Price
$682k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,822
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,171
Total Expenses
$5,127
Mortgage P&I
159%
$3,443
Property Taxes
40%
$874
Home Insurance
11%
$245
HOA
0%
$0
Property Management
10%
$217
CapEx
5%
$109
Vacancy
6%
$130
Maintenance
5%
$109
Other
0%
$0