Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.32% first-year return on $146k initial cash invested.
-12.32%
Cash On Cash
3.78%
Cap Rate
0.63
DSCR
$3,916
Rent
-$1,495
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,916 income − $5,411 expenses = $1,495 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,935
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,916
Total Expenses
$5,411
Mortgage P&I
89%
$3,483
Property Taxes
17%
$655
Home Insurance
6%
$254
HOA
0%
$0
Property Management
10%
$392
CapEx
5%
$196
Vacancy
6%
$235
Maintenance
5%
$196
Other
0%
$0