Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.74% first-year return on $141k initial cash invested.
-16.74%
Cash On Cash
2.73%
Cap Rate
0.46
DSCR
$2,982
Rent
-$1,971
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,982 income − $4,953 expenses = $1,971 out of pocket
Investment Breakdown
|
Purchase Price
$673k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$135k
Closing costs
1%
$6,730
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,982
Total Expenses
$4,953
Mortgage P&I
112%
$3,354
Property Taxes
20%
$591
Home Insurance
8%
$233
HOA
0%
$0
Property Management
10%
$298
CapEx
5%
$149
Vacancy
6%
$179
Maintenance
5%
$149
Other
0%
$0