Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.99% first-year return on $148k initial cash invested.
-9.99%
Cash On Cash
4.24%
Cap Rate
0.71
DSCR
$3,792
Rent
-$1,228
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,792 income − $5,020 expenses = $1,228 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,025
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,792
Total Expenses
$5,020
Mortgage P&I
93%
$3,520
Property Taxes
8%
$294
Home Insurance
6%
$219
HOA
0%
$0
Property Management
10%
$379
CapEx
5%
$190
Vacancy
6%
$228
Maintenance
5%
$190
Other
0%
$0