Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.94% first-year return on $147k initial cash invested.
-11.94%
Cash On Cash
3.95%
Cap Rate
0.65
DSCR
$4,129
Rent
-$1,464
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,129 income − $5,593 expenses = $1,464 out of pocket
Investment Breakdown
|
Purchase Price
$701k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,009
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,129
Total Expenses
$5,593
Mortgage P&I
86%
$3,566
Property Taxes
17%
$710
Home Insurance
6%
$244
HOA
0%
$0
Property Management
10%
$413
CapEx
5%
$206
Vacancy
6%
$248
Maintenance
5%
$206
Other
0%
$0