Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.92% first-year return on $146k initial cash invested.
-26.92%
Cash On Cash
1.18%
Cap Rate
0.18
DSCR
$1,618
Rent
-$3,274
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,618 income − $4,892 expenses = $3,274 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,618
Total Expenses
$4,892
Mortgage P&I
239%
$3,874
Property Taxes
22%
$354
Home Insurance
15%
$243
HOA
0%
$0
Property Management
10%
$162
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0