Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.54% first-year return on $142k initial cash invested.
-15.54%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$4,440
Rent
-$1,833
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,440 income − $6,273 expenses = $1,833 out of pocket
Investment Breakdown
|
Purchase Price
$674k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$142k
Downpayment
20%
$135k
Closing costs
1%
$6,742
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,440
Total Expenses
$6,273
Mortgage P&I
77%
$3,423
Property Taxes
15%
$686
Home Insurance
6%
$245
HOA
17%
$765
Property Management
10%
$444
CapEx
5%
$222
Vacancy
6%
$266
Maintenance
5%
$222
Other
0%
$0