Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.11% first-year return on $146k initial cash invested.
-14.11%
Cash On Cash
3.28%
Cap Rate
0.55
DSCR
$2,967
Rent
-$1,716
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,967 income − $4,683 expenses = $1,716 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,967
Total Expenses
$4,683
Mortgage P&I
117%
$3,467
Property Taxes
7%
$202
Home Insurance
8%
$243
HOA
0%
$0
Property Management
10%
$297
CapEx
5%
$148
Vacancy
6%
$178
Maintenance
5%
$148
Other
0%
$0