Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.96% first-year return on $146k initial cash invested.
-18.96%
Cash On Cash
2.9%
Cap Rate
0.44
DSCR
$3,199
Rent
-$2,310
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,199 income − $5,509 expenses = $2,310 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
7.3%
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
$3,199
Total Expenses
$5,509
Mortgage P&I
120%
$3,830
Property Taxes
9%
$288
Home Insurance
8%
$254
HOA
10%
$305
Property Management
10%
$320
CapEx
5%
$160
Vacancy
6%
$192
Maintenance
5%
$160
Other
0%
$0