Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $143k initial cash invested.
-10.5%
Cash On Cash
4.17%
Cap Rate
0.69
DSCR
$3,951
Rent
-$1,249
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,951 income − $5,200 expenses = $1,249 out of pocket
Investment Breakdown
|
Purchase Price
$680k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,798
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,951
Total Expenses
$5,200
Mortgage P&I
86%
$3,415
Property Taxes
13%
$514
Home Insurance
6%
$243
HOA
0%
$0
Property Management
10%
$395
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0