Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.6% first-year return on $146k initial cash invested.
-13.6%
Cash On Cash
3.54%
Cap Rate
0.58
DSCR
$3,186
Rent
-$1,658
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,186 income − $4,844 expenses = $1,658 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,968
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,186
Total Expenses
$4,844
Mortgage P&I
112%
$3,557
Property Taxes
7%
$214
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$319
CapEx
5%
$159
Vacancy
6%
$191
Maintenance
5%
$159
Other
0%
$0