Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.42% first-year return on $147k initial cash invested.
-21.42%
Cash On Cash
2.35%
Cap Rate
0.36
DSCR
$2,841
Rent
-$2,620
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,841 income − $5,461 expenses = $2,620 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,841
Total Expenses
$5,461
Mortgage P&I
135%
$3,847
Property Taxes
22%
$629
Home Insurance
9%
$245
HOA
0%
$2
Property Management
10%
$284
CapEx
5%
$142
Vacancy
6%
$170
Maintenance
5%
$142
Other
0%
$0