Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.88% first-year return on $149k initial cash invested.
-9.88%
Cash On Cash
4.44%
Cap Rate
0.73
DSCR
$4,853
Rent
-$1,227
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,853 income − $6,080 expenses = $1,227 out of pocket
Investment Breakdown
|
Purchase Price
$709k
Downpayment
20.0%
Interest Rate
6.6%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,093
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,853
Total Expenses
$6,080
Mortgage P&I
74%
$3,611
Property Taxes
20%
$964
Home Insurance
5%
$243
HOA
0%
$0
Property Management
10%
$485
CapEx
5%
$243
Vacancy
6%
$291
Maintenance
5%
$243
Other
0%
$0