Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.13% first-year return on $146k initial cash invested.
-20.13%
Cash On Cash
1.82%
Cap Rate
0.31
DSCR
$2,292
Rent
-$2,457
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,292 income − $4,749 expenses = $2,457 out of pocket
Investment Breakdown
|
Purchase Price
$698k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$140k
Closing costs
1%
$6,975
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,292
Total Expenses
$4,749
Mortgage P&I
148%
$3,399
Property Taxes
22%
$509
Home Insurance
11%
$244
HOA
0%
$0
Property Management
10%
$229
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0