Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.28% first-year return on $146k initial cash invested.
-23.28%
Cash On Cash
1.44%
Cap Rate
0.24
DSCR
$2,677
Rent
-$2,840
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,677 income − $5,517 expenses = $2,840 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%
$6,972
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,677
Total Expenses
$5,517
Mortgage P&I
132%
$3,544
Property Taxes
26%
$700
Home Insurance
9%
$241
HOA
13%
$335
Property Management
10%
$268
CapEx
5%
$134
Vacancy
6%
$161
Maintenance
5%
$134
Other
0%
$0