Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.53% first-year return on $146k initial cash invested.
-24.53%
Cash On Cash
1.01%
Cap Rate
0.17
DSCR
$3,037
Rent
-$2,989
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,037 income − $6,026 expenses = $2,989 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,037
Total Expenses
$6,026
Mortgage P&I
113%
$3,425
Property Taxes
40%
$1,201
Home Insurance
8%
$242
HOA
12%
$368
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0