Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $147k initial cash invested.
-13.02%
Cash On Cash
3.59%
Cap Rate
0.6
DSCR
$3,607
Rent
-$1,595
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,607 income − $5,202 expenses = $1,595 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,607
Total Expenses
$5,202
Mortgage P&I
97%
$3,511
Property Taxes
14%
$509
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$361
CapEx
5%
$180
Vacancy
6%
$216
Maintenance
5%
$180
Other
0%
$0