Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.97% first-year return on $145k initial cash invested.
-19.97%
Cash On Cash
2.05%
Cap Rate
0.34
DSCR
$2,572
Rent
-$2,408
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,572 income − $4,980 expenses = $2,408 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,890
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,572
Total Expenses
$4,980
Mortgage P&I
134%
$3,456
Property Taxes
24%
$614
Home Insurance
9%
$241
HOA
0%
$0
Property Management
10%
$257
CapEx
5%
$129
Vacancy
6%
$154
Maintenance
5%
$129
Other
0%
$0