Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $147k initial cash invested.
-12.7%
Cash On Cash
3.7%
Cap Rate
0.61
DSCR
$3,484
Rent
-$1,553
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,484 income − $5,037 expenses = $1,553 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,484
Total Expenses
$5,037
Mortgage P&I
101%
$3,536
Property Taxes
10%
$351
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$348
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0