Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -12.7% first-year return on $149k initial cash invested.
-12.7%
Cash On Cash
3.87%
Cap Rate
0.62
DSCR
$3,955
Rent
-$1,582
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,955 income − $5,537 expenses = $1,582 out of pocket
Investment Breakdown
|
Purchase Price
$712k
Downpayment
20.0%
Interest Rate
6.7%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,116
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,955
Total Expenses
$5,537
Mortgage P&I
93%
$3,676
Property Taxes
14%
$545
Home Insurance
7%
$287
HOA
0%
$0
Property Management
10%
$396
CapEx
5%
$198
Vacancy
6%
$237
Maintenance
5%
$198
Other
0%
$0