Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.65% first-year return on $146k initial cash invested.
-16.65%
Cash On Cash
3.41%
Cap Rate
0.51
DSCR
$3,213
Rent
-$2,032
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,213 income − $5,245 expenses = $2,032 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
7.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,213
Total Expenses
$5,245
Mortgage P&I
120%
$3,854
Property Taxes
9%
$301
Home Insurance
8%
$254
HOA
0%
$0
Property Management
10%
$321
CapEx
5%
$161
Vacancy
6%
$193
Maintenance
5%
$161
Other
0%
$0