Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -15.73% first-year return on $149k initial cash invested.
-15.73%
Cash On Cash
3.26%
Cap Rate
0.52
DSCR
$3,524
Rent
-$1,954
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,524 income − $5,478 expenses = $1,954 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.8%
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
$3,524
Total Expenses
$5,478
Mortgage P&I
105%
$3,707
Property Taxes
17%
$602
Home Insurance
7%
$254
HOA
0%
$0
Property Management
10%
$352
CapEx
5%
$176
Vacancy
6%
$211
Maintenance
5%
$176
Other
0%
$0