Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $146k initial cash invested.
-18.61%
Cash On Cash
2.39%
Cap Rate
0.39
DSCR
$2,367
Rent
-$2,270
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,367 income − $4,637 expenses = $2,270 out of pocket
Investment Breakdown
|
Purchase Price
$697k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,970
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,367
Total Expenses
$4,637
Mortgage P&I
150%
$3,539
Property Taxes
10%
$239
Home Insurance
10%
$244
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0