Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.8% first-year return on $147k initial cash invested.
-13.8%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$3,693
Rent
-$1,690
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,693 income − $5,383 expenses = $1,690 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,996
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,693
Total Expenses
$5,383
Mortgage P&I
96%
$3,552
Property Taxes
17%
$620
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0