Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.98% first-year return on $146k initial cash invested.
-8.98%
Cash On Cash
4.31%
Cap Rate
0.74
DSCR
$4,141
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,141 income − $5,235 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,963
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,141
Total Expenses
$5,235
Mortgage P&I
82%
$3,385
Property Taxes
13%
$529
Home Insurance
6%
$245
HOA
0%
$0
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0