Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.77% first-year return on $146k initial cash invested.
-13.77%
Cash On Cash
3.77%
Cap Rate
0.6
DSCR
$4,000
Rent
-$1,679
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,000 income − $5,679 expenses = $1,679 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,000
Total Expenses
$5,679
Mortgage P&I
92%
$3,671
Property Taxes
14%
$579
Home Insurance
6%
$252
HOA
3%
$137
Property Management
10%
$400
CapEx
5%
$200
Vacancy
6%
$240
Maintenance
5%
$200
Other
0%
$0