Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -20.9% first-year return on $149k initial cash invested.
-20.9%
Cash On Cash
1.79%
Cap Rate
0.3
DSCR
$2,355
Rent
-$2,590
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,355 income − $4,945 expenses = $2,590 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,082
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,355
Total Expenses
$4,945
Mortgage P&I
150%
$3,531
Property Taxes
17%
$406
Home Insurance
16%
$368
HOA
1%
$27
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$141
Maintenance
5%
$118
Other
0%
$0