Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.82% first-year return on $148k initial cash invested.
-13.82%
Cash On Cash
3.52%
Cap Rate
0.58
DSCR
$3,635
Rent
-$1,703
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,635 income − $5,338 expenses = $1,703 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,040
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,635
Total Expenses
$5,338
Mortgage P&I
99%
$3,586
Property Taxes
15%
$536
Home Insurance
7%
$252
HOA
1%
$18
Property Management
10%
$364
CapEx
5%
$182
Vacancy
6%
$218
Maintenance
5%
$182
Other
0%
$0