Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.69% first-year return on $146k initial cash invested.
-14.69%
Cash On Cash
3.25%
Cap Rate
0.54
DSCR
$3,490
Rent
-$1,788
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,490 income − $5,278 expenses = $1,788 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,490
Total Expenses
$5,278
Mortgage P&I
100%
$3,495
Property Taxes
18%
$632
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$349
CapEx
5%
$174
Vacancy
6%
$209
Maintenance
5%
$174
Other
0%
$0