Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.21% first-year return on $147k initial cash invested.
-17.21%
Cash On Cash
3.04%
Cap Rate
0.48
DSCR
$3,520
Rent
-$2,108
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,520 income − $5,628 expenses = $2,108 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.0%
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
$3,520
Total Expenses
$5,628
Mortgage P&I
105%
$3,705
Property Taxes
22%
$763
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0