Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $141k initial cash invested.
-13.02%
Cash On Cash
3.46%
Cap Rate
0.59
DSCR
$3,466
Rent
-$1,525
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,466 income − $4,991 expenses = $1,525 out of pocket
Investment Breakdown
|
Purchase Price
$669k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,693
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,466
Total Expenses
$4,991
Mortgage P&I
95%
$3,284
Property Taxes
16%
$570
Home Insurance
7%
$236
HOA
0%
$0
Property Management
10%
$347
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0