Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.79% first-year return on $147k initial cash invested.
-12.79%
Cash On Cash
3.67%
Cap Rate
0.6
DSCR
$3,165
Rent
-$1,564
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,165 income − $4,729 expenses = $1,564 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,165
Total Expenses
$4,729
Mortgage P&I
112%
$3,543
Property Taxes
4%
$119
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$316
CapEx
5%
$158
Vacancy
6%
$190
Maintenance
5%
$158
Other
0%
$0