Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.36% first-year return on $146k initial cash invested.
-27.36%
Cash On Cash
0.89%
Cap Rate
0.14
DSCR
$1,811
Rent
-$3,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,811 income − $5,147 expenses = $3,336 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,811
Total Expenses
$5,147
Mortgage P&I
208%
$3,760
Property Taxes
37%
$670
Home Insurance
14%
$245
HOA
0%
$0
Property Management
10%
$181
CapEx
5%
$91
Vacancy
6%
$109
Maintenance
5%
$91
Other
0%
$0