Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.64% first-year return on $147k initial cash invested.
-19.64%
Cash On Cash
2.04%
Cap Rate
0.34
DSCR
$2,159
Rent
-$2,403
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,159 income − $4,562 expenses = $2,403 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
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
$2,159
Total Expenses
$4,562
Mortgage P&I
161%
$3,481
Property Taxes
13%
$274
Home Insurance
11%
$245
HOA
0%
$0
Property Management
10%
$216
CapEx
5%
$108
Vacancy
6%
$130
Maintenance
5%
$108
Other
0%
$0