Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.62% first-year return on $146k initial cash invested.
-13.62%
Cash On Cash
3.4%
Cap Rate
0.57
DSCR
$3,192
Rent
-$1,655
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,192 income − $4,847 expenses = $1,655 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,945
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,192
Total Expenses
$4,847
Mortgage P&I
108%
$3,460
Property Taxes
7%
$239
Home Insurance
8%
$254
HOA
2%
$63
Property Management
10%
$319
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0