Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.5% first-year return on $147k initial cash invested.
-23.5%
Cash On Cash
1.4%
Cap Rate
0.23
DSCR
$1,893
Rent
-$2,878
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,893 income − $4,771 expenses = $2,878 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,893
Total Expenses
$4,771
Mortgage P&I
190%
$3,597
Property Taxes
23%
$436
Home Insurance
13%
$245
HOA
0%
$0
Property Management
10%
$189
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0