Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.8% first-year return on $146k initial cash invested.
-15.8%
Cash On Cash
2.98%
Cap Rate
0.5
DSCR
$3,286
Rent
-$1,921
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,286 income − $5,207 expenses = $1,921 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,946
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,286
Total Expenses
$5,207
Mortgage P&I
106%
$3,482
Property Taxes
19%
$626
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$329
CapEx
5%
$164
Vacancy
6%
$197
Maintenance
5%
$164
Other
0%
$0