Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.07% first-year return on $147k initial cash invested.
-26.07%
Cash On Cash
0.99%
Cap Rate
0.16
DSCR
$1,760
Rent
-$3,193
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,760 income − $4,953 expenses = $3,193 out of pocket
Investment Breakdown
|
Purchase Price
$700k
Downpayment
20.0%
Interest Rate
6.9%
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
$4,953
Mortgage P&I
209%
$3,683
Property Taxes
32%
$567
Home Insurance
14%
$245
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0