Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.36% first-year return on $147k initial cash invested.
-16.36%
Cash On Cash
3.17%
Cap Rate
0.51
DSCR
$4,175
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,175 income − $6,179 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,175
Total Expenses
$6,179
Mortgage P&I
87%
$3,643
Property Taxes
29%
$1,205
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$418
CapEx
5%
$209
Vacancy
6%
$250
Maintenance
5%
$209
Other
0%
$0