Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -24.61% first-year return on $149k initial cash invested.
-24.61%
Cash On Cash
1.21%
Cap Rate
0.19
DSCR
$1,763
Rent
-$3,058
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,763 income − $4,821 expenses = $3,058 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.8%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,763
Total Expenses
$4,821
Mortgage P&I
209%
$3,684
Property Taxes
24%
$431
Home Insurance
14%
$248
HOA
0%
$0
Property Management
10%
$176
CapEx
5%
$88
Vacancy
6%
$106
Maintenance
5%
$88
Other
0%
$0