Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -21.2% first-year return on $147k initial cash invested.
-21.2%
Cash On Cash
2.36%
Cap Rate
0.36
DSCR
$2,374
Rent
-$2,597
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,374 income − $4,971 expenses = $2,597 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
7.3%
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
$2,374
Total Expenses
$4,971
Mortgage P&I
162%
$3,855
Property Taxes
11%
$254
Home Insurance
10%
$245
HOA
0%
$0
Property Management
10%
$237
CapEx
5%
$119
Vacancy
6%
$142
Maintenance
5%
$119
Other
0%
$0