Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.37% first-year return on $147k initial cash invested.
-16.37%
Cash On Cash
2.99%
Cap Rate
0.49
DSCR
$3,678
Rent
-$2,000
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,678 income − $5,678 expenses = $2,000 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,980
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,678
Total Expenses
$5,678
Mortgage P&I
97%
$3,555
Property Taxes
25%
$925
Home Insurance
7%
$241
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0