Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.61% first-year return on $146k initial cash invested.
-13.61%
Cash On Cash
3.51%
Cap Rate
0.58
DSCR
$4,170
Rent
-$1,656
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,170 income − $5,826 expenses = $1,656 out of pocket
Investment Breakdown
|
Purchase Price
$696k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,955
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,170
Total Expenses
$5,826
Mortgage P&I
83%
$3,480
Property Taxes
24%
$1,011
Home Insurance
6%
$252
HOA
0%
$0
Property Management
10%
$417
CapEx
5%
$208
Vacancy
6%
$250
Maintenance
5%
$208
Other
0%
$0