Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.78% first-year return on $146k initial cash invested.
-10.78%
Cash On Cash
3.78%
Cap Rate
0.66
DSCR
$4,021
Rent
-$1,308
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,021 income − $5,329 expenses = $1,308 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
5.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,021
Total Expenses
$5,329
Mortgage P&I
82%
$3,290
Property Taxes
18%
$732
Home Insurance
7%
$262
HOA
0%
$0
Property Management
10%
$402
CapEx
5%
$201
Vacancy
6%
$241
Maintenance
5%
$201
Other
0%
$0