Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.81% first-year return on $145k initial cash invested.
-24.81%
Cash On Cash
1.44%
Cap Rate
0.22
DSCR
$2,419
Rent
-$3,008
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,419 income − $5,427 expenses = $3,008 out of pocket
Investment Breakdown
|
Purchase Price
$693k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$145k
Downpayment
20%
$139k
Closing costs
1%
$6,927
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,419
Total Expenses
$5,427
Mortgage P&I
154%
$3,720
Property Taxes
32%
$763
Home Insurance
13%
$315
HOA
0%
$0
Property Management
10%
$242
CapEx
5%
$121
Vacancy
6%
$145
Maintenance
5%
$121
Other
0%
$0