Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.2% first-year return on $149k initial cash invested.
-15.2%
Cash On Cash
3.09%
Cap Rate
0.52
DSCR
$3,639
Rent
-$1,886
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,639 income − $5,525 expenses = $1,886 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,091
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,639
Total Expenses
$5,525
Mortgage P&I
97%
$3,528
Property Taxes
21%
$775
Home Insurance
8%
$276
HOA
0%
$0
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0