Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.48% first-year return on $144k initial cash invested.
-18.48%
Cash On Cash
2.48%
Cap Rate
0.41
DSCR
$3,222
Rent
-$2,218
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,222 income − $5,440 expenses = $2,218 out of pocket
Investment Breakdown
|
Purchase Price
$686k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$144k
Downpayment
20%
$137k
Closing costs
1%
$6,860
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,222
Total Expenses
$5,440
Mortgage P&I
108%
$3,472
Property Taxes
28%
$886
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$322
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0