Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.14% first-year return on $147k initial cash invested.
-20.14%
Cash On Cash
2.8%
Cap Rate
0.41
DSCR
$3,290
Rent
-$2,470
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,290 income − $5,760 expenses = $2,470 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,007
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,290
Total Expenses
$5,760
Mortgage P&I
120%
$3,939
Property Taxes
20%
$663
Home Insurance
8%
$262
HOA
1%
$42
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0