Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $146k initial cash invested.
-24.61%
Cash On Cash
1.08%
Cap Rate
0.18
DSCR
$1,751
Rent
-$2,993
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,751 income − $4,744 expenses = $2,993 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
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
$1,751
Total Expenses
$4,744
Mortgage P&I
202%
$3,529
Property Taxes
29%
$516
Home Insurance
14%
$243
HOA
0%
$0
Property Management
10%
$175
CapEx
5%
$88
Vacancy
6%
$105
Maintenance
5%
$88
Other
0%
$0