Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.02% first-year return on $148k initial cash invested.
-13.02%
Cash On Cash
3.64%
Cap Rate
0.61
DSCR
$4,528
Rent
-$1,603
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,528 income − $6,131 expenses = $1,603 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,038
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,528
Total Expenses
$6,131
Mortgage P&I
78%
$3,509
Property Taxes
23%
$1,043
Home Insurance
9%
$402
HOA
0%
$0
Property Management
10%
$453
CapEx
5%
$226
Vacancy
6%
$272
Maintenance
5%
$226
Other
0%
$0