Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -13.99% first-year return on $148k initial cash invested.
-13.99%
Cash On Cash
3.46%
Cap Rate
0.57
DSCR
$3,687
Rent
-$1,731
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,687 income − $5,418 expenses = $1,731 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,068
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,687
Total Expenses
$5,418
Mortgage P&I
97%
$3,584
Property Taxes
17%
$631
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$369
CapEx
5%
$184
Vacancy
6%
$221
Maintenance
5%
$184
Other
0%
$0