Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.15% first-year return on $149k initial cash invested.
-16.15%
Cash On Cash
3.04%
Cap Rate
0.49
DSCR
$3,332
Rent
-$2,004
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,332 income − $5,336 expenses = $2,004 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,332
Total Expenses
$5,336
Mortgage P&I
109%
$3,632
Property Taxes
17%
$581
Home Insurance
8%
$256
HOA
0%
$0
Property Management
10%
$333
CapEx
5%
$167
Vacancy
6%
$200
Maintenance
5%
$167
Other
0%
$0