Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.08% first-year return on $146k initial cash invested.
-24.08%
Cash On Cash
1.19%
Cap Rate
0.2
DSCR
$2,875
Rent
-$2,925
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,875 income − $5,800 expenses = $2,925 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,940
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,875
Total Expenses
$5,800
Mortgage P&I
121%
$3,468
Property Taxes
32%
$917
Home Insurance
8%
$243
HOA
15%
$424
Property Management
10%
$288
CapEx
5%
$144
Vacancy
6%
$172
Maintenance
5%
$144
Other
0%
$0