Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.79% first-year return on $145k initial cash invested.
-17.79%
Cash On Cash
2.82%
Cap Rate
0.46
DSCR
$4,619
Rent
-$2,145
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,619 income − $6,764 expenses = $2,145 out of pocket
Investment Breakdown
|
Purchase Price
$689k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,889
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,619
Total Expenses
$6,764
Mortgage P&I
76%
$3,531
Property Taxes
15%
$672
Home Insurance
5%
$241
HOA
24%
$1,119
Property Management
10%
$462
CapEx
5%
$231
Vacancy
6%
$277
Maintenance
5%
$231
Other
0%
$0