Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.12% first-year return on $141k initial cash invested.
-11.12%
Cash On Cash
4.03%
Cap Rate
0.67
DSCR
$3,833
Rent
-$1,304
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,833 income − $5,137 expenses = $1,304 out of pocket
Investment Breakdown
|
Purchase Price
$670k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,698
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,833
Total Expenses
$5,137
Mortgage P&I
88%
$3,360
Property Taxes
14%
$544
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$383
CapEx
5%
$192
Vacancy
6%
$230
Maintenance
5%
$192
Other
0%
$0