Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.37% first-year return on $147k initial cash invested.
-12.37%
Cash On Cash
4.34%
Cap Rate
0.66
DSCR
$4,358
Rent
-$1,513
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,358 income − $5,871 expenses = $1,513 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,358
Total Expenses
$5,871
Mortgage P&I
88%
$3,823
Property Taxes
15%
$670
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$436
CapEx
5%
$218
Vacancy
6%
$261
Maintenance
5%
$218
Other
0%
$0