Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.02% first-year return on $149k initial cash invested.
-15.02%
Cash On Cash
3.04%
Cap Rate
0.51
DSCR
$3,253
Rent
-$1,867
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,253 income − $5,120 expenses = $1,867 out of pocket
Investment Breakdown
|
Purchase Price
$711k
Downpayment
20.0%
Interest Rate
6.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,105
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,253
Total Expenses
$5,120
Mortgage P&I
108%
$3,505
Property Taxes
16%
$512
Home Insurance
8%
$257
HOA
0%
$0
Property Management
10%
$325
CapEx
5%
$163
Vacancy
6%
$195
Maintenance
5%
$163
Other
0%
$0