Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.4% first-year return on $148k initial cash invested.
-15.4%
Cash On Cash
2.99%
Cap Rate
0.51
DSCR
$3,531
Rent
-$1,898
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,531 income − $5,429 expenses = $1,898 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,044
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,531
Total Expenses
$5,429
Mortgage P&I
99%
$3,478
Property Taxes
22%
$780
Home Insurance
7%
$252
HOA
0%
$0
Property Management
10%
$353
CapEx
5%
$177
Vacancy
6%
$212
Maintenance
5%
$177
Other
0%
$0