Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.94% first-year return on $145k initial cash invested.
-25.94%
Cash On Cash
1.6%
Cap Rate
0.23
DSCR
$1,769
Rent
-$3,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,769 income − $4,903 expenses = $3,134 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
7.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,903
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,769
Total Expenses
$4,903
Mortgage P&I
224%
$3,964
Property Taxes
13%
$224
Home Insurance
14%
$256
HOA
0%
$0
Property Management
10%
$177
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0