Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.7% first-year return on $147k initial cash invested.
-15.7%
Cash On Cash
3.06%
Cap Rate
0.5
DSCR
$3,024
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,024 income − $4,945 expenses = $1,921 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
$3,024
Total Expenses
$4,945
Mortgage P&I
118%
$3,554
Property Taxes
12%
$361
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$302
CapEx
5%
$151
Vacancy
6%
$181
Maintenance
5%
$151
Other
0%
$0