Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.5% first-year return on $147k initial cash invested.
-25.5%
Cash On Cash
0.85%
Cap Rate
0.14
DSCR
$1,212
Rent
-$3,123
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,212 income − $4,335 expenses = $3,123 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,212
Total Expenses
$4,335
Mortgage P&I
294%
$3,558
Property Taxes
18%
$216
Home Insurance
20%
$245
HOA
0%
$0
Property Management
10%
$121
CapEx
5%
$61
Vacancy
6%
$73
Maintenance
5%
$61
Other
0%
$0