Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -27.13% first-year return on $149k initial cash invested.
-27.13%
Cash On Cash
1.29%
Cap Rate
0.19
DSCR
$2,537
Rent
-$3,366
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,537 income − $5,903 expenses = $3,366 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
7.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,090
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,537
Total Expenses
$5,903
Mortgage P&I
158%
$4,003
Property Taxes
22%
$567
Home Insurance
10%
$248
HOA
17%
$425
Property Management
10%
$254
CapEx
5%
$127
Vacancy
6%
$152
Maintenance
5%
$127
Other
0%
$0