Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.73% first-year return on $146k initial cash invested.
-22.73%
Cash On Cash
1.32%
Cap Rate
0.22
DSCR
$1,501
Rent
-$2,770
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,501 income − $4,271 expenses = $2,770 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,501
Total Expenses
$4,271
Mortgage P&I
231%
$3,460
Property Taxes
12%
$177
Home Insurance
16%
$244
HOA
0%
$0
Property Management
10%
$150
CapEx
5%
$75
Vacancy
6%
$90
Maintenance
5%
$75
Other
0%
$0