Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $145k initial cash invested.
-14.68%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,459
Rent
-$1,776
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,459 income − $5,235 expenses = $1,776 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,915
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,459
Total Expenses
$5,235
Mortgage P&I
100%
$3,473
Property Taxes
18%
$622
Home Insurance
7%
$240
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0