Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.66% first-year return on $149k initial cash invested.
-27.66%
Cash On Cash
0.85%
Cap Rate
0.13
DSCR
$1,710
Rent
-$3,439
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,710 income − $5,149 expenses = $3,439 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,104
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,710
Total Expenses
$5,149
Mortgage P&I
226%
$3,859
Property Taxes
36%
$608
Home Insurance
14%
$236
HOA
0%
$0
Property Management
10%
$171
CapEx
5%
$86
Vacancy
6%
$103
Maintenance
5%
$86
Other
0%
$0