Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.92% first-year return on $147k initial cash invested.
-10.92%
Cash On Cash
4.14%
Cap Rate
0.68
DSCR
$4,078
Rent
-$1,336
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,078 income − $5,414 expenses = $1,336 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,078
Total Expenses
$5,414
Mortgage P&I
87%
$3,543
Property Taxes
14%
$565
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$408
CapEx
5%
$204
Vacancy
6%
$245
Maintenance
5%
$204
Other
0%
$0