Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.56% first-year return on $146k initial cash invested.
-25.56%
Cash On Cash
0.95%
Cap Rate
0.16
DSCR
$2,576
Rent
-$3,109
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,576 income − $5,685 expenses = $3,109 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,576
Total Expenses
$5,685
Mortgage P&I
137%
$3,529
Property Taxes
39%
$1,008
Home Insurance
9%
$243
HOA
9%
$234
Property Management
10%
$258
CapEx
5%
$129
Vacancy
6%
$155
Maintenance
5%
$129
Other
0%
$0