Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -11.76% first-year return on $149k initial cash invested.
-11.76%
Cash On Cash
3.93%
Cap Rate
0.65
DSCR
$3,727
Rent
-$1,459
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,727 income − $5,186 expenses = $1,459 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.5%
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
$3,727
Total Expenses
$5,186
Mortgage P&I
96%
$3,596
Property Taxes
10%
$365
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$373
CapEx
5%
$186
Vacancy
6%
$224
Maintenance
5%
$186
Other
0%
$0