Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.35% first-year return on $147k initial cash invested.
-16.35%
Cash On Cash
3.17%
Cap Rate
0.5
DSCR
$3,003
Rent
-$2,001
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,003 income − $5,004 expenses = $2,001 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.9%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,995
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,003
Total Expenses
$5,004
Mortgage P&I
123%
$3,698
Property Taxes
9%
$281
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$300
CapEx
5%
$150
Vacancy
6%
$180
Maintenance
5%
$150
Other
0%
$0