Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.74% first-year return on $148k initial cash invested.
-17.74%
Cash On Cash
3.13%
Cap Rate
0.47
DSCR
$2,929
Rent
-$2,181
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,929 income − $5,110 expenses = $2,181 out of pocket
Investment Breakdown
|
Purchase Price
$703k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,026
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,929
Total Expenses
$5,110
Mortgage P&I
132%
$3,870
Property Taxes
7%
$215
Home Insurance
9%
$264
HOA
0%
$0
Property Management
10%
$293
CapEx
5%
$146
Vacancy
6%
$176
Maintenance
5%
$146
Other
0%
$0