Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.99% first-year return on $142k initial cash invested.
-12.99%
Cash On Cash
3.73%
Cap Rate
0.61
DSCR
$4,263
Rent
-$1,539
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,263 income − $5,802 expenses = $1,539 out of pocket
Investment Breakdown
|
Purchase Price
$677k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,772
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,263
Total Expenses
$5,802
Mortgage P&I
81%
$3,433
Property Taxes
16%
$678
Home Insurance
6%
$243
HOA
8%
$340
Property Management
10%
$426
CapEx
5%
$213
Vacancy
6%
$256
Maintenance
5%
$213
Other
0%
$0