Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.4% first-year return on $147k initial cash invested.
-16.4%
Cash On Cash
3.39%
Cap Rate
0.52
DSCR
$3,368
Rent
-$2,016
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,368 income − $5,384 expenses = $2,016 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,023
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,368
Total Expenses
$5,384
Mortgage P&I
114%
$3,833
Property Taxes
12%
$404
Home Insurance
7%
$245
HOA
1%
$27
Property Management
10%
$337
CapEx
5%
$168
Vacancy
6%
$202
Maintenance
5%
$168
Other
0%
$0