Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -18.61% first-year return on $146k initial cash invested.
-18.61%
Cash On Cash
2.56%
Cap Rate
0.41
DSCR
$2,740
Rent
-$2,266
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,740 income − $5,006 expenses = $2,266 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,959
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,740
Total Expenses
$5,006
Mortgage P&I
132%
$3,615
Property Taxes
17%
$469
Home Insurance
8%
$210
HOA
0%
$0
Property Management
10%
$274
CapEx
5%
$137
Vacancy
6%
$164
Maintenance
5%
$137
Other
0%
$0