Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -17.06% first-year return on $149k initial cash invested.
-17.06%
Cash On Cash
2.67%
Cap Rate
0.44
DSCR
$2,668
Rent
-$2,120
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,668 income − $4,788 expenses = $2,120 out of pocket
Investment Breakdown
|
Purchase Price
$710k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$149k
Downpayment
20%
$142k
Closing costs
1%
$7,100
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,668
Total Expenses
$4,788
Mortgage P&I
134%
$3,564
Property Taxes
10%
$275
Home Insurance
10%
$256
HOA
0%
$0
Property Management
10%
$267
CapEx
5%
$133
Vacancy
6%
$160
Maintenance
5%
$133
Other
0%
$0