Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -14.85% first-year return on $148k initial cash invested.
-14.85%
Cash On Cash
3.66%
Cap Rate
0.57
DSCR
$3,896
Rent
-$1,827
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,896 income − $5,723 expenses = $1,827 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.1%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,030
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,896
Total Expenses
$5,723
Mortgage P&I
97%
$3,775
Property Taxes
17%
$680
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$390
CapEx
5%
$195
Vacancy
6%
$234
Maintenance
5%
$195
Other
0%
$0