Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.75% first-year return on $143k initial cash invested.
-23.75%
Cash On Cash
1.24%
Cap Rate
0.21
DSCR
$3,210
Rent
-$2,829
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,210 income − $6,039 expenses = $2,829 out of pocket
Investment Breakdown
|
Purchase Price
$681k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$143k
Downpayment
20%
$136k
Closing costs
1%
$6,806
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,210
Total Expenses
$6,039
Mortgage P&I
105%
$3,370
Property Taxes
50%
$1,590
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$160
Vacancy
6%
$193
Maintenance
5%
$160
Other
0%
$0