Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.87% first-year return on $146k initial cash invested.
-13.87%
Cash On Cash
4.19%
Cap Rate
0.62
DSCR
$4,391
Rent
-$1,692
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,391 income − $6,083 expenses = $1,692 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,971
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,391
Total Expenses
$6,083
Mortgage P&I
89%
$3,906
Property Taxes
18%
$788
Home Insurance
6%
$247
HOA
0%
$0
Property Management
10%
$439
CapEx
5%
$220
Vacancy
6%
$263
Maintenance
5%
$220
Other
0%
$0