Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -25.39% first-year return on $147k initial cash invested.
-25.39%
Cash On Cash
0.86%
Cap Rate
0.14
DSCR
$1,081
Rent
-$3,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,081 income − $4,187 expenses = $3,106 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%
$6,990
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,081
Total Expenses
$4,187
Mortgage P&I
329%
$3,554
Property Taxes
10%
$107
Home Insurance
23%
$245
HOA
0%
$0
Property Management
10%
$108
CapEx
5%
$54
Vacancy
6%
$65
Maintenance
5%
$54
Other
0%
$0