Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.52% first-year return on $146k initial cash invested.
-26.52%
Cash On Cash
1.19%
Cap Rate
0.18
DSCR
$2,354
Rent
-$3,224
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,354 income − $5,578 expenses = $3,224 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,354
Total Expenses
$5,578
Mortgage P&I
161%
$3,793
Property Taxes
39%
$928
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$235
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0