Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.55% first-year return on $146k initial cash invested.
-18.55%
Cash On Cash
2.92%
Cap Rate
0.45
DSCR
$3,241
Rent
-$2,260
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,241 income − $5,501 expenses = $2,260 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,962
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,241
Total Expenses
$5,501
Mortgage P&I
117%
$3,791
Property Taxes
19%
$623
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$324
CapEx
5%
$162
Vacancy
6%
$194
Maintenance
5%
$162
Other
0%
$0