Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.23% first-year return on $147k initial cash invested.
-18.23%
Cash On Cash
2.99%
Cap Rate
0.46
DSCR
$3,436
Rent
-$2,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,436 income − $5,663 expenses = $2,227 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,979
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,436
Total Expenses
$5,663
Mortgage P&I
110%
$3,792
Property Taxes
21%
$720
Home Insurance
7%
$257
HOA
0%
$0
Property Management
10%
$344
CapEx
5%
$172
Vacancy
6%
$206
Maintenance
5%
$172
Other
0%
$0