Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.94% first-year return on $144k initial cash invested.
-12.94%
Cash On Cash
3.57%
Cap Rate
0.6
DSCR
$3,732
Rent
-$1,558
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,732 income − $5,290 expenses = $1,558 out of pocket
Investment Breakdown
|
Purchase Price
$688k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$138k
Closing costs
1%
$6,880
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,732
Total Expenses
$5,290
Mortgage P&I
92%
$3,416
Property Taxes
18%
$662
Home Insurance
6%
$241
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$187
Vacancy
6%
$224
Maintenance
5%
$187
Other
0%
$0