Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -16.3% first-year return on $148k initial cash invested.
-16.3%
Cash On Cash
3.43%
Cap Rate
0.52
DSCR
$3,706
Rent
-$2,015
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,706 income − $5,721 expenses = $2,015 out of pocket
Investment Breakdown
|
Purchase Price
$707k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,066
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,706
Total Expenses
$5,721
Mortgage P&I
104%
$3,848
Property Taxes
18%
$649
Home Insurance
7%
$252
HOA
0%
$9
Property Management
10%
$371
CapEx
5%
$185
Vacancy
6%
$222
Maintenance
5%
$185
Other
0%
$0