Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.94% first-year return on $147k initial cash invested.
-23.94%
Cash On Cash
1.02%
Cap Rate
0.17
DSCR
$1,146
Rent
-$2,928
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,146 income − $4,074 expenses = $2,928 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,146
Total Expenses
$4,074
Mortgage P&I
303%
$3,468
Property Taxes
6%
$63
Home Insurance
21%
$245
HOA
0%
$0
Property Management
10%
$115
CapEx
5%
$57
Vacancy
6%
$69
Maintenance
5%
$57
Other
0%
$0