Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -23.94% first-year return on $147k initial cash invested.
-23.94%
Cash On Cash
1.12%
Cap Rate
0.19
DSCR
$1,586
Rent
-$2,932
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,586 income − $4,518 expenses = $2,932 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$6,999
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,586
Total Expenses
$4,518
Mortgage P&I
221%
$3,505
Property Taxes
22%
$356
Home Insurance
15%
$245
HOA
0%
$0
Property Management
10%
$159
CapEx
5%
$79
Vacancy
6%
$95
Maintenance
5%
$79
Other
0%
$0