Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.82% first-year return on $147k initial cash invested.
-20.82%
Cash On Cash
1.95%
Cap Rate
0.32
DSCR
$2,207
Rent
-$2,545
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,207 income − $4,752 expenses = $2,545 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,984
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,207
Total Expenses
$4,752
Mortgage P&I
162%
$3,569
Property Taxes
16%
$354
Home Insurance
12%
$256
HOA
0%
$0
Property Management
10%
$221
CapEx
5%
$110
Vacancy
6%
$132
Maintenance
5%
$110
Other
0%
$0