Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.74% first-year return on $146k initial cash invested.
-13.74%
Cash On Cash
3.43%
Cap Rate
0.57
DSCR
$3,448
Rent
-$1,668
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,448 income − $5,116 expenses = $1,668 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,939
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,448
Total Expenses
$5,116
Mortgage P&I
101%
$3,482
Property Taxes
14%
$493
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0