Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -7.48% first-year return on $149k initial cash invested.
-7.48%
Cash On Cash
4.61%
Cap Rate
0.79
DSCR
$3,973
Rent
-$927
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,973 income − $4,900 expenses = $927 out of pocket
Investment Breakdown
|
Purchase Price
$708k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,083
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,973
Total Expenses
$4,900
Mortgage P&I
87%
$3,451
Property Taxes
3%
$136
Home Insurance
7%
$280
HOA
0%
$0
Property Management
10%
$397
CapEx
5%
$199
Vacancy
6%
$238
Maintenance
5%
$199
Other
0%
$0