Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.92% first-year return on $147k initial cash invested.
-19.92%
Cash On Cash
2.17%
Cap Rate
0.36
DSCR
$3,101
Rent
-$2,437
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,101 income − $5,538 expenses = $2,437 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,991
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,101
Total Expenses
$5,538
Mortgage P&I
114%
$3,548
Property Taxes
23%
$717
Home Insurance
8%
$252
HOA
7%
$215
Property Management
10%
$310
CapEx
5%
$155
Vacancy
6%
$186
Maintenance
5%
$155
Other
0%
$0