Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.51% first-year return on $141k initial cash invested.
-12.51%
Cash On Cash
3.76%
Cap Rate
0.63
DSCR
$4,174
Rent
-$1,471
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,174 income − $5,645 expenses = $1,471 out of pocket
Investment Breakdown
|
Purchase Price
$672k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$141k
Downpayment
20%
$134k
Closing costs
1%
$6,721
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,174
Total Expenses
$5,645
Mortgage P&I
81%
$3,368
Property Taxes
23%
$956
Home Insurance
6%
$236
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0