Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.59% first-year return on $148k initial cash invested.
-12.59%
Cash On Cash
4.16%
Cap Rate
0.64
DSCR
$3,409
Rent
-$1,549
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,409 income − $4,958 expenses = $1,549 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.2%
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
$3,409
Total Expenses
$4,958
Mortgage P&I
112%
$3,818
Property Taxes
0%
$0
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$341
CapEx
5%
$170
Vacancy
6%
$205
Maintenance
5%
$170
Other
0%
$0