Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.01% first-year return on $147k initial cash invested.
-25.01%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$1,264
Rent
-$3,063
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,264 income − $4,327 expenses = $3,063 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,264
Total Expenses
$4,327
Mortgage P&I
281%
$3,554
Property Taxes
16%
$200
Home Insurance
19%
$245
HOA
0%
$0
Property Management
10%
$126
CapEx
5%
$63
Vacancy
6%
$76
Maintenance
5%
$63
Other
0%
$0