Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.65% first-year return on $147k initial cash invested.
-25.65%
Cash On Cash
1.25%
Cap Rate
0.2
DSCR
$4,812
Rent
-$3,134
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,812 income − $7,946 expenses = $3,134 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.7%
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
$4,812
Total Expenses
$7,946
Mortgage P&I
75%
$3,619
Property Taxes
14%
$682
Home Insurance
5%
$245
HOA
45%
$2,148
Property Management
10%
$481
CapEx
5%
$241
Vacancy
6%
$289
Maintenance
5%
$241
Other
0%
$0