Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.62% first-year return on $146k initial cash invested.
-21.62%
Cash On Cash
1.61%
Cap Rate
0.27
DSCR
$1,738
Rent
-$2,629
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,738 income − $4,367 expenses = $2,629 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,738
Total Expenses
$4,367
Mortgage P&I
200%
$3,472
Property Taxes
12%
$200
Home Insurance
14%
$243
HOA
0%
$0
Property Management
10%
$174
CapEx
5%
$87
Vacancy
6%
$104
Maintenance
5%
$87
Other
0%
$0