Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.97% first-year return on $147k initial cash invested.
-18.97%
Cash On Cash
2.14%
Cap Rate
0.36
DSCR
$2,186
Rent
-$2,324
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,186 income − $4,510 expenses = $2,324 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,186
Total Expenses
$4,510
Mortgage P&I
158%
$3,463
Property Taxes
11%
$234
Home Insurance
11%
$245
HOA
0%
$0
Property Management
10%
$219
CapEx
5%
$109
Vacancy
6%
$131
Maintenance
5%
$109
Other
0%
$0