Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.32% first-year return on $144k initial cash invested.
-20.32%
Cash On Cash
2.77%
Cap Rate
0.41
DSCR
$2,910
Rent
-$2,438
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,910 income − $5,348 expenses = $2,438 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,857
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,910
Total Expenses
$5,348
Mortgage P&I
133%
$3,872
Property Taxes
16%
$473
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$146
Vacancy
6%
$175
Maintenance
5%
$146
Other
0%
$0