Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.5% first-year return on $149k initial cash invested.
-10.5%
Cash On Cash
4.34%
Cap Rate
0.7
DSCR
$4,404
Rent
-$1,302
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,404 income − $5,706 expenses = $1,302 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,087
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,404
Total Expenses
$5,706
Mortgage P&I
83%
$3,643
Property Taxes
15%
$657
Home Insurance
6%
$262
HOA
0%
$0
Property Management
10%
$440
CapEx
5%
$220
Vacancy
6%
$264
Maintenance
5%
$220
Other
0%
$0