Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.68% first-year return on $146k initial cash invested.
-14.68%
Cash On Cash
3.17%
Cap Rate
0.53
DSCR
$2,868
Rent
-$1,786
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,868 income − $4,654 expenses = $1,786 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
$2,868
Total Expenses
$4,654
Mortgage P&I
121%
$3,479
Property Taxes
4%
$104
Home Insurance
8%
$243
HOA
3%
$83
Property Management
10%
$287
CapEx
5%
$143
Vacancy
6%
$172
Maintenance
5%
$143
Other
0%
$0