Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.26% first-year return on $145k initial cash invested.
-23.26%
Cash On Cash
1.55%
Cap Rate
0.25
DSCR
$1,987
Rent
-$2,818
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,987 income − $4,805 expenses = $2,818 out of pocket
Investment Breakdown
|
Purchase Price
$692k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,923
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,987
Total Expenses
$4,805
Mortgage P&I
182%
$3,615
Property Taxes
21%
$420
Home Insurance
13%
$254
HOA
0%
$0
Property Management
10%
$199
CapEx
5%
$99
Vacancy
6%
$119
Maintenance
5%
$99
Other
0%
$0