Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.95% first-year return on $147k initial cash invested.
-22.95%
Cash On Cash
1.3%
Cap Rate
0.22
DSCR
$1,612
Rent
-$2,807
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,612 income − $4,419 expenses = $2,807 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.4%
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
$1,612
Total Expenses
$4,419
Mortgage P&I
216%
$3,484
Property Taxes
17%
$270
Home Insurance
15%
$245
HOA
0%
$0
Property Management
10%
$161
CapEx
5%
$81
Vacancy
6%
$97
Maintenance
5%
$81
Other
0%
$0