Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.93% first-year return on $147k initial cash invested.
-21.93%
Cash On Cash
2.09%
Cap Rate
0.32
DSCR
$2,061
Rent
-$2,683
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,061 income − $4,744 expenses = $2,683 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
7.2%
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
$2,061
Total Expenses
$4,744
Mortgage P&I
184%
$3,797
Property Taxes
8%
$166
Home Insurance
12%
$245
HOA
0%
$0
Property Management
10%
$206
CapEx
5%
$103
Vacancy
6%
$124
Maintenance
5%
$103
Other
0%
$0