Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -22.46% first-year return on $148k initial cash invested.
-22.46%
Cash On Cash
2.02%
Cap Rate
0.31
DSCR
$2,363
Rent
-$2,769
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$2,363 income − $5,132 expenses = $2,769 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
7.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,045
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$2,363
Total Expenses
$5,132
Mortgage P&I
162%
$3,835
Property Taxes
18%
$422
Home Insurance
11%
$261
HOA
0%
$0
Property Management
10%
$236
CapEx
5%
$118
Vacancy
6%
$142
Maintenance
5%
$118
Other
0%
$0