Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.64% first-year return on $146k initial cash invested.
-14.64%
Cash On Cash
3.01%
Cap Rate
0.52
DSCR
$2,909
Rent
-$1,780
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,909 income − $4,689 expenses = $1,780 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,909
Total Expenses
$4,689
Mortgage P&I
116%
$3,377
Property Taxes
11%
$311
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$175
Maintenance
5%
$145
Other
0%
$0