Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.8% first-year return on $147k initial cash invested.
-11.8%
Cash On Cash
3.91%
Cap Rate
0.64
DSCR
$3,683
Rent
-$1,443
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,683 income − $5,126 expenses = $1,443 out of pocket
Investment Breakdown
|
Purchase Price
$699k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,985
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,683
Total Expenses
$5,126
Mortgage P&I
96%
$3,534
Property Taxes
11%
$390
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$368
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0