Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.25% first-year return on $147k initial cash invested.
-24.25%
Cash On Cash
1.09%
Cap Rate
0.18
DSCR
$1,637
Rent
-$2,963
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,637 income − $4,600 expenses = $2,963 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,982
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,637
Total Expenses
$4,600
Mortgage P&I
215%
$3,518
Property Taxes
25%
$401
Home Insurance
16%
$255
HOA
0%
$0
Property Management
10%
$164
CapEx
5%
$82
Vacancy
6%
$98
Maintenance
5%
$82
Other
0%
$0