Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $146k initial cash invested.
-20.13%
Cash On Cash
2.59%
Cap Rate
0.4
DSCR
$3,153
Rent
-$2,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,153 income − $5,596 expenses = $2,443 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,153
Total Expenses
$5,596
Mortgage P&I
120%
$3,783
Property Taxes
23%
$731
Home Insurance
8%
$262
HOA
0%
$0
Property Management
10%
$315
CapEx
5%
$158
Vacancy
6%
$189
Maintenance
5%
$158
Other
0%
$0