Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.88% first-year return on $146k initial cash invested.
-14.88%
Cash On Cash
3.12%
Cap Rate
0.52
DSCR
$2,906
Rent
-$1,816
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,906 income − $4,722 expenses = $1,816 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$140k
Closing costs
1%
$6,976
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,906
Total Expenses
$4,722
Mortgage P&I
120%
$3,482
Property Taxes
7%
$212
Home Insurance
9%
$250
HOA
1%
$23
Property Management
10%
$291
CapEx
5%
$145
Vacancy
6%
$174
Maintenance
5%
$145
Other
0%
$0