Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.77% first-year return on $146k initial cash invested.
-23.77%
Cash On Cash
1.8%
Cap Rate
0.27
DSCR
$2,599
Rent
-$2,895
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,599 income − $5,494 expenses = $2,895 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,961
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,599
Total Expenses
$5,494
Mortgage P&I
146%
$3,807
Property Taxes
28%
$737
Home Insurance
10%
$254
HOA
1%
$20
Property Management
10%
$260
CapEx
5%
$130
Vacancy
6%
$156
Maintenance
5%
$130
Other
0%
$0