Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -8.91% first-year return on $147k initial cash invested.
-8.91%
Cash On Cash
4.34%
Cap Rate
0.74
DSCR
$3,929
Rent
-$1,094
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$3,929 income − $5,023 expenses = $1,094 out of pocket
Investment Breakdown
|
Purchase Price
$702k
Downpayment
20.0%
Interest Rate
6.2%
Mortgage Duration
30yr.
Cash To Invest
Total
$147k
Downpayment
20%
$140k
Closing costs
1%
$7,018
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$3,929
Total Expenses
$5,023
Mortgage P&I
87%
$3,436
Property Taxes
8%
$310
Home Insurance
7%
$256
HOA
0%
$0
Property Management
10%
$393
CapEx
5%
$196
Vacancy
6%
$236
Maintenance
5%
$196
Other
0%
$0