Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.82% first-year return on $147k initial cash invested.
-17.82%
Cash On Cash
3.03%
Cap Rate
0.47
DSCR
$3,278
Rent
-$2,184
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,278 income − $5,462 expenses = $2,184 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,003
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,278
Total Expenses
$5,462
Mortgage P&I
116%
$3,790
Property Taxes
15%
$487
Home Insurance
10%
$332
HOA
0%
$0
Property Management
10%
$328
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0