Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.08% first-year return on $147k initial cash invested.
-18.08%
Cash On Cash
2.81%
Cap Rate
0.44
DSCR
$3,034
Rent
-$2,217
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,034 income − $5,251 expenses = $2,217 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,006
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,034
Total Expenses
$5,251
Mortgage P&I
122%
$3,705
Property Taxes
17%
$509
Home Insurance
8%
$248
HOA
0%
$0
Property Management
10%
$303
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0