Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.44% first-year return on $147k initial cash invested.
-10.44%
Cash On Cash
4.06%
Cap Rate
0.69
DSCR
$3,959
Rent
-$1,278
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,959 income − $5,237 expenses = $1,278 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,992
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,959
Total Expenses
$5,237
Mortgage P&I
87%
$3,447
Property Taxes
11%
$418
Home Insurance
6%
$252
HOA
2%
$90
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$238
Maintenance
5%
$198
Other
0%
$0