Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.14% first-year return on $147k initial cash invested.
-16.14%
Cash On Cash
3.71%
Cap Rate
0.55
DSCR
$3,728
Rent
-$1,974
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,728 income − $5,702 expenses = $1,974 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,728
Total Expenses
$5,702
Mortgage P&I
106%
$3,951
Property Taxes
14%
$537
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0