Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.66% first-year return on $147k initial cash invested.
-11.66%
Cash On Cash
3.96%
Cap Rate
0.65
DSCR
$4,025
Rent
-$1,428
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,025 income − $5,453 expenses = $1,428 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
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
$4,025
Total Expenses
$5,453
Mortgage P&I
88%
$3,538
Property Taxes
16%
$624
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$242
Maintenance
5%
$201
Other
0%
$0