Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.88% first-year return on $146k initial cash invested.
-20.88%
Cash On Cash
2.07%
Cap Rate
0.33
DSCR
$2,612
Rent
-$2,537
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,612 income − $5,149 expenses = $2,537 out of pocket
Investment Breakdown
|
Purchase Price
$694k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,942
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,612
Total Expenses
$5,149
Mortgage P&I
138%
$3,605
Property Taxes
23%
$605
Home Insurance
10%
$259
HOA
0%
$0
Property Management
10%
$261
CapEx
5%
$131
Vacancy
6%
$157
Maintenance
5%
$131
Other
0%
$0