Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.95% first-year return on $149k initial cash invested.
-16.95%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,133
Rent
-$2,102
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,133 income − $5,235 expenses = $2,102 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,085
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,133
Total Expenses
$5,235
Mortgage P&I
113%
$3,529
Property Taxes
9%
$280
Home Insurance
8%
$254
HOA
11%
$357
Property Management
10%
$313
CapEx
5%
$157
Vacancy
6%
$188
Maintenance
5%
$157
Other
0%
$0