Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.55% first-year return on $147k initial cash invested.
-13.55%
Cash On Cash
3.5%
Cap Rate
0.58
DSCR
$3,817
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,817 income − $5,473 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,986
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,817
Total Expenses
$5,473
Mortgage P&I
92%
$3,504
Property Taxes
16%
$621
Home Insurance
6%
$245
HOA
3%
$110
Property Management
10%
$382
CapEx
5%
$191
Vacancy
6%
$229
Maintenance
5%
$191
Other
0%
$0