Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.06% first-year return on $146k initial cash invested.
-16.06%
Cash On Cash
3.52%
Cap Rate
0.53
DSCR
$3,358
Rent
-$1,953
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,358 income − $5,311 expenses = $1,953 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,948
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,358
Total Expenses
$5,311
Mortgage P&I
114%
$3,823
Property Taxes
11%
$365
Home Insurance
7%
$250
HOA
0%
$0
Property Management
10%
$336
CapEx
5%
$168
Vacancy
6%
$201
Maintenance
5%
$168
Other
0%
$0