Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.05% first-year return on $147k initial cash invested.
-26.05%
Cash On Cash
0.97%
Cap Rate
0.15
DSCR
$1,760
Rent
-$3,191
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $4,951 expenses = $3,191 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,000
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,760
Total Expenses
$4,951
Mortgage P&I
209%
$3,671
Property Taxes
33%
$577
Home Insurance
14%
$245
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0