Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.1% first-year return on $148k initial cash invested.
-17.1%
Cash On Cash
2.68%
Cap Rate
0.45
DSCR
$3,038
Rent
-$2,106
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,038 income − $5,144 expenses = $2,106 out of pocket
Investment Breakdown
|
Purchase Price
$704k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,036
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,038
Total Expenses
$5,144
Mortgage P&I
116%
$3,525
Property Taxes
19%
$579
Home Insurance
8%
$250
HOA
0%
$0
Property Management
10%
$304
CapEx
5%
$152
Vacancy
6%
$182
Maintenance
5%
$152
Other
0%
$0