Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.69% first-year return on $147k initial cash invested.
-27.69%
Cash On Cash
0.31%
Cap Rate
0.05
DSCR
$1,973
Rent
-$3,391
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,973 income − $5,364 expenses = $3,391 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,973
Total Expenses
$5,364
Mortgage P&I
176%
$3,472
Property Taxes
57%
$1,134
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$197
CapEx
5%
$99
Vacancy
6%
$118
Maintenance
5%
$99
Other
0%
$0