Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.48% first-year return on $147k initial cash invested.
-11.48%
Cash On Cash
4.01%
Cap Rate
0.65
DSCR
$3,453
Rent
-$1,402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,453 income − $4,855 expenses = $1,402 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%
$6,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,453
Total Expenses
$4,855
Mortgage P&I
103%
$3,559
Property Taxes
4%
$144
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$173
Vacancy
6%
$207
Maintenance
5%
$173
Other
0%
$0