Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.56% first-year return on $147k initial cash invested.
-21.56%
Cash On Cash
1.5%
Cap Rate
0.25
DSCR
$1,682
Rent
-$2,641
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,682 income − $4,323 expenses = $2,641 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,682
Total Expenses
$4,323
Mortgage P&I
204%
$3,430
Property Taxes
13%
$211
Home Insurance
15%
$245
HOA
0%
$0
Property Management
10%
$168
CapEx
5%
$84
Vacancy
6%
$101
Maintenance
5%
$84
Other
0%
$0