Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.6% first-year return on $147k initial cash invested.
-14.6%
Cash On Cash
3.23%
Cap Rate
0.53
DSCR
$2,951
Rent
-$1,789
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,951 income − $4,740 expenses = $1,789 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,951
Total Expenses
$4,740
Mortgage P&I
120%
$3,527
Property Taxes
7%
$200
Home Insurance
8%
$245
HOA
0%
$0
Property Management
10%
$295
CapEx
5%
$148
Vacancy
6%
$177
Maintenance
5%
$148
Other
0%
$0