Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.78% first-year return on $146k initial cash invested.
-20.78%
Cash On Cash
1.94%
Cap Rate
0.32
DSCR
$2,306
Rent
-$2,527
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,306 income − $4,833 expenses = $2,527 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,950
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,306
Total Expenses
$4,833
Mortgage P&I
153%
$3,536
Property Taxes
20%
$455
Home Insurance
11%
$243
HOA
0%
$0
Property Management
10%
$231
CapEx
5%
$115
Vacancy
6%
$138
Maintenance
5%
$115
Other
0%
$0