Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.05% first-year return on $147k initial cash invested.
-15.05%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$3,462
Rent
-$1,842
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,462 income − $5,304 expenses = $1,842 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,994
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,462
Total Expenses
$5,304
Mortgage P&I
103%
$3,551
Property Taxes
17%
$603
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$346
CapEx
5%
$173
Vacancy
6%
$208
Maintenance
5%
$173
Other
0%
$0