Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -26.42% first-year return on $146k initial cash invested.
-26.42%
Cash On Cash
0.61%
Cap Rate
0.1
DSCR
$995
Rent
-$3,215
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$995 income − $4,210 expenses = $3,215 out of pocket
Investment Breakdown
|
Purchase Price
$695k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$146k
Downpayment
20%
$139k
Closing costs
1%
$6,953
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$995
Total Expenses
$4,210
Mortgage P&I
354%
$3,519
Property Taxes
19%
$188
Home Insurance
24%
$243
HOA
0%
$0
Property Management
10%
$100
CapEx
5%
$50
Vacancy
6%
$60
Maintenance
5%
$50
Other
0%
$0