Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.93% first-year return on $147k initial cash invested.
-15.93%
Cash On Cash
3.31%
Cap Rate
0.52
DSCR
$3,699
Rent
-$1,958
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,699 income − $5,657 expenses = $1,958 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.9%
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
$3,699
Total Expenses
$5,657
Mortgage P&I
100%
$3,709
Property Taxes
18%
$664
Home Insurance
7%
$247
HOA
2%
$75
Property Management
10%
$370
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0