Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.57% first-year return on $146k initial cash invested.
-20.57%
Cash On Cash
1.72%
Cap Rate
0.3
DSCR
$2,808
Rent
-$2,499
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,808 income − $5,307 expenses = $2,499 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,943
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,808
Total Expenses
$5,307
Mortgage P&I
119%
$3,355
Property Taxes
34%
$962
Home Insurance
9%
$259
HOA
0%
$2
Property Management
10%
$281
CapEx
5%
$140
Vacancy
6%
$168
Maintenance
5%
$140
Other
0%
$0