Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.93% first-year return on $147k initial cash invested.
-14.93%
Cash On Cash
3.14%
Cap Rate
0.53
DSCR
$4,210
Rent
-$1,823
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,210 income − $6,033 expenses = $1,823 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,978
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,210
Total Expenses
$6,033
Mortgage P&I
82%
$3,440
Property Taxes
30%
$1,247
Home Insurance
6%
$252
HOA
0%
$0
Property Management
10%
$421
CapEx
5%
$210
Vacancy
6%
$253
Maintenance
5%
$210
Other
0%
$0