Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.18% first-year return on $148k initial cash invested.
-8.18%
Cash On Cash
4.77%
Cap Rate
0.78
DSCR
$4,769
Rent
-$1,009
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$4,769 income − $5,778 expenses = $1,009 out of pocket
Investment Breakdown
|
Purchase Price
$705k
Downpayment
20.0%
Interest Rate
6.5%
Mortgage Duration
30yr.
Cash To Invest
Total
$148k
Downpayment
20%
$141k
Closing costs
1%
$7,051
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$4,769
Total Expenses
$5,778
Mortgage P&I
75%
$3,571
Property Taxes
15%
$723
Home Insurance
5%
$245
HOA
0%
$0
Property Management
10%
$477
CapEx
5%
$238
Vacancy
6%
$286
Maintenance
5%
$238
Other
0%
$0