Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -10.52% first-year return on $149k initial cash invested.
-10.52%
Cash On Cash
4.05%
Cap Rate
0.69
DSCR
$4,140
Rent
-$1,307
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,140 income − $5,447 expenses = $1,307 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,099
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,140
Total Expenses
$5,447
Mortgage P&I
84%
$3,496
Property Taxes
13%
$545
Home Insurance
6%
$248
HOA
2%
$82
Property Management
10%
$414
CapEx
5%
$207
Vacancy
6%
$248
Maintenance
5%
$207
Other
0%
$0