Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.55% first-year return on $147k initial cash invested.
-22.55%
Cash On Cash
1.36%
Cap Rate
0.23
DSCR
$2,764
Rent
-$2,755
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,764 income − $5,519 expenses = $2,755 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,764
Total Expenses
$5,519
Mortgage P&I
123%
$3,408
Property Taxes
42%
$1,149
Home Insurance
9%
$244
HOA
0%
$0
Property Management
10%
$276
CapEx
5%
$138
Vacancy
6%
$166
Maintenance
5%
$138
Other
0%
$0