Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $146k initial cash invested.
-16.06%
Cash On Cash
3.4%
Cap Rate
0.52
DSCR
$3,289
Rent
-$1,949
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,289 income − $5,238 expenses = $1,949 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,936
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,289
Total Expenses
$5,238
Mortgage P&I
114%
$3,748
Property Taxes
12%
$393
Home Insurance
7%
$243
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0