Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.84% first-year return on $146k initial cash invested.
-14.84%
Cash On Cash
3.43%
Cap Rate
0.55
DSCR
$3,265
Rent
-$1,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,265 income − $5,072 expenses = $1,807 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,265
Total Expenses
$5,072
Mortgage P&I
111%
$3,634
Property Taxes
11%
$346
Home Insurance
7%
$244
HOA
0%
$0
Property Management
10%
$326
CapEx
5%
$163
Vacancy
6%
$196
Maintenance
5%
$163
Other
0%
$0