Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.95% first-year return on $147k initial cash invested.
-15.95%
Cash On Cash
2.99%
Cap Rate
0.5
DSCR
$3,545
Rent
-$1,959
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,545 income − $5,504 expenses = $1,959 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,020
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,545
Total Expenses
$5,504
Mortgage P&I
100%
$3,531
Property Taxes
10%
$359
Home Insurance
7%
$248
HOA
13%
$445
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$213
Maintenance
5%
$177
Other
0%
$0