Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.28% first-year return on $149k initial cash invested.
-17.28%
Cash On Cash
2.74%
Cap Rate
0.45
DSCR
$3,446
Rent
-$2,143
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,446 income − $5,589 expenses = $2,143 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,086
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,446
Total Expenses
$5,589
Mortgage P&I
104%
$3,587
Property Taxes
25%
$861
Home Insurance
7%
$245
HOA
0%
$0
Property Management
10%
$345
CapEx
5%
$172
Vacancy
6%
$207
Maintenance
5%
$172
Other
0%
$0