Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.08% first-year return on $149k initial cash invested.
-15.08%
Cash On Cash
3.14%
Cap Rate
0.52
DSCR
$3,540
Rent
-$1,877
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,540 income − $5,417 expenses = $1,877 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,113
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,540
Total Expenses
$5,417
Mortgage P&I
101%
$3,563
Property Taxes
19%
$689
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$354
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0