Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.93% first-year return on $146k initial cash invested.
-17.93%
Cash On Cash
2.55%
Cap Rate
0.42
DSCR
$3,296
Rent
-$2,185
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,296 income − $5,481 expenses = $2,185 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,965
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,296
Total Expenses
$5,481
Mortgage P&I
106%
$3,500
Property Taxes
25%
$835
Home Insurance
8%
$248
HOA
1%
$40
Property Management
10%
$330
CapEx
5%
$165
Vacancy
6%
$198
Maintenance
5%
$165
Other
0%
$0