Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.48% first-year return on $145k initial cash invested.
-17.48%
Cash On Cash
2.69%
Cap Rate
0.44
DSCR
$2,994
Rent
-$2,110
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,994 income − $5,104 expenses = $2,110 out of pocket
Investment Breakdown
|
Purchase Price
$690k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$138k
Closing costs
1%
$6,899
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,994
Total Expenses
$5,104
Mortgage P&I
117%
$3,508
Property Taxes
19%
$575
Home Insurance
8%
$242
HOA
0%
$0
Property Management
10%
$299
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0