Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.87% first-year return on $147k initial cash invested.
-24.87%
Cash On Cash
0.93%
Cap Rate
0.16
DSCR
$2,085
Rent
-$3,047
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,085 income − $5,132 expenses = $3,047 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
$2,085
Total Expenses
$5,132
Mortgage P&I
167%
$3,486
Property Taxes
39%
$822
Home Insurance
12%
$245
HOA
2%
$38
Property Management
10%
$208
CapEx
5%
$104
Vacancy
6%
$125
Maintenance
5%
$104
Other
0%
$0