Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.43% first-year return on $147k initial cash invested.
-18.43%
Cash On Cash
3.1%
Cap Rate
0.46
DSCR
$3,449
Rent
-$2,258
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,449 income − $5,707 expenses = $2,258 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,449
Total Expenses
$5,707
Mortgage P&I
113%
$3,895
Property Taxes
19%
$671
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0