Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.32% first-year return on $146k initial cash invested.
-13.32%
Cash On Cash
4.09%
Cap Rate
0.62
DSCR
$3,783
Rent
-$1,624
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,783 income − $5,407 expenses = $1,624 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,967
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,783
Total Expenses
$5,407
Mortgage P&I
101%
$3,810
Property Taxes
10%
$364
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$378
CapEx
5%
$189
Vacancy
6%
$227
Maintenance
5%
$189
Other
0%
$0