Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.1% first-year return on $147k initial cash invested.
-18.1%
Cash On Cash
3.1%
Cap Rate
0.47
DSCR
$3,082
Rent
-$2,214
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,082 income − $5,296 expenses = $2,214 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,082
Total Expenses
$5,296
Mortgage P&I
125%
$3,866
Property Taxes
12%
$384
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0