Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.99% first-year return on $147k initial cash invested.
-23.99%
Cash On Cash
1.73%
Cap Rate
0.26
DSCR
$1,873
Rent
-$2,948
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,873 income − $4,821 expenses = $2,948 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,022
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,873
Total Expenses
$4,821
Mortgage P&I
206%
$3,864
Property Taxes
11%
$208
Home Insurance
14%
$262
HOA
0%
$0
Property Management
10%
$187
CapEx
5%
$94
Vacancy
6%
$112
Maintenance
5%
$94
Other
0%
$0