Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.37% first-year return on $147k initial cash invested.
-14.37%
Cash On Cash
3.36%
Cap Rate
0.55
DSCR
$3,078
Rent
-$1,758
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,078 income − $4,836 expenses = $1,758 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,078
Total Expenses
$4,836
Mortgage P&I
116%
$3,564
Property Taxes
6%
$196
Home Insurance
8%
$245
HOA
1%
$30
Property Management
10%
$308
CapEx
5%
$154
Vacancy
6%
$185
Maintenance
5%
$154
Other
0%
$0